false000106885100010688512026-01-282026-01-28

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): January 28, 2026

 

PROSPERITY BANCSHARES, INC.

(Exact name of registrant as specified in its charter)

 

 

Texas

001-35388

74-2331986

(State or other jurisdiction

of incorporation)

(Commission

File Number)

(IRS Employer

Identification No.)

4295 San Felipe

Houston, Texas 77027

(Address of principal executive offices including zip code)

Registrant's telephone number, including area code: (281) 269-7199

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading Symbol(s)

 

Name of each exchange on which registered

Common stock, par value $1.00 per share

 

PB

 

New York Stock Exchange, Inc.

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

 

Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 


Item 2.02 Results of Operations and Financial Condition.

On January 28, 2026, Prosperity Bancshares, Inc. publicly disseminated a press release announcing its financial results for the fourth quarter ended December 31, 2025. A copy of the press release is furnished as Exhibit 99.1 hereto and incorporated herein by reference.

As provided in General Instruction B.2 to Form 8-K, the information furnished in Item 2.02 and Exhibit 99.1 of this Current Report on Form 8-K shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, and such information shall not be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

Item 9.01 Financial Statements and Exhibits.

(d)
Exhibits. The following is furnished as an exhibit to this Current Report on Form 8-K:

 

Exhibit

Number

 

Description of Exhibit

99.1

 

Press Release issued by Prosperity Bancshares, Inc. dated January 28, 2026.

104

 

Cover Page Interactive Data File (embedded within the Inline XBRL document).

 


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

PROSPERITY BANCSHARES, INC.

(Registrant)

 

 

 

Dated: January 28, 2026

 

By:

/s/ Charlotte M. Rasche

 

 

 

Charlotte M. Rasche

 

 

 

Executive Vice President and General Counsel

 

 

 


Exhibit 99.1

c

img98618419_0.jpg

 

PRESS RELEASE

For more information contact:

 

 

Prosperity Bancshares, Inc.®

Cullen Zalman

Prosperity Bank Plaza

Executive Vice President – Banking and Corporate Activities

4295 San Felipe

281.269.7199

Houston, Texas 77027

cullen.zalman@prosperitybankusa.com

FOR IMMEDIATE RELEASE

PROSPERITY BANCSHARES, INC.®

REPORTS FOURTH QUARTER

2025 EARNINGS

Announced the signing of a definitive merger agreement to acquire Stellar Bancorp, Inc., headquartered in Houston, Texas
Net income of $139.9 million and earnings per share (diluted) of $1.49 for fourth quarter 2025
Net income of $542.8 million, increased 13.2%, and earnings per share (diluted) of $5.72, increased 13.3%, for the year ended December 31, 2025 compared with the same period 2024
Fourth quarter net interest margin increased 25 basis points to 3.30% compared to 3.05% for fourth quarter 2024
Deposits increased $700.4 million during fourth quarter 2025, or 10.1% annualized
Allowance for credit losses on loans and on off-balance sheet credit exposure of $371.4 million and allowance for credit losses on loans to total loans, excluding Warehouse Purchase Program, of 1.63%(1)
Nonperforming assets remain low at 0.46% of fourth quarter average interest-earning assets
Return (annualized) on fourth quarter average assets of 1.49% and average tangible common equity of 13.61%(1)
Completed the acquisition of American Bank Holding Corporation on January 1, 2026
Received all necessary regulatory and shareholder approvals for the pending acquisition of Southwest Bancshares, Inc., San Antonio, Texas
Repurchased 2.0 million shares of common stock for $137.2 million during fourth quarter 2025, and 2.3 million shares of common stock for $157.1 million during 2025
Approved 2026 Stock Repurchase Program covering up to 5% of outstanding common stock

HOUSTON, January 28, 2026. Prosperity Bancshares, Inc.® (NYSE: PB) (“Prosperity Bancshares”), the parent company of Prosperity Bank® (collectively, “Prosperity”), reported net income of $139.9 million for the quarter ended December 31, 2025, compared with $130.1 million for the same period in 2024. Net income per diluted common share was $1.49 for the quarter ended December 31, 2025, compared with $1.37 for the same period in 2024. The annualized return on fourth quarter average assets was 1.49%. Additionally, deposits increased $700.4 million during the fourth quarter of 2025. Nonperforming assets remain low at 0.46% of fourth quarter average interest-earning assets. On January 1, 2026, American Bank Holding Corporation (“American”) merged with Prosperity Bancshares and American Bank, N.A. (“American Bank”) merged with Prosperity Bank (collectively, the “Prosperity/American Merger”).

“I am excited to announce that on January 1, 2026, Prosperity completed the merger with our new partner American and its wholly owned subsidiary American Bank, headquartered in Corpus Christi, Texas. In connection with that transaction, we are pleased that Patt Wallace, the daughter of one of the founding families of the bank, and Steve Rafaelle, the CEO of American Bank, have joined our Bank Board of Directors,” said David Zalman, Prosperity’s Senior Chairman and Chief Executive Officer.

______________

(1)
Refer to the “Notes to Selected Financial Data” at the end of this Earnings Release for a reconciliation of this non-GAAP financial measure to the nearest GAAP financial measure.

Page 1


“We have also received all regulatory and shareholder approvals for the merger with Southwest Bancshares, the parent company of Texas Partners Bank and expect the transaction will be effective on February 1, 2026. In connection with the Southwest deal, we are pleased that Gene Dawson, Interim Chairman of Southwest Bancshares and Chairman of the nationally recognized Pape-Dawson engineering firm will be joining our Bank Board of Directors. To further add to our San Antonio presence, Charlie Amato has joined our Bank Board of Directors. In addition to his successful business, Charlie previously served as a board member of Federal Reserve Board of Dallas, San Antonio Branch, a Regent of the Texas State University System and is an investor in the San Antonio Spurs,” continued Zalman.

“When Prosperity went public in 1998, we were a small community bank in rural Texas with less than $500 million in assets. For 27 years, we have remained disciplined and focused on the same strategy. Delivering shareholder value by prioritizing low-cost core deposits, operational efficiency, sound credit quality, and growth via opportunistic M&A,” added Zalman.

“This morning’s announcement that Prosperity is acquiring Stellar Bancorp is consistent with that strategy and this transaction marks an important milestone for the company. Our combined Houston bank deposit rank increases from number 9 to number 5, making us the largest Texas-based bank in the market and 2nd largest by bank deposits in the state,” stated Zalman.

“Importantly, Stellar Bancorp is a well-run bank with similar credit discipline and an envious noninterest-bearing deposit mix. It has scarcity value, a quality balance sheet and earnings power. As a result, we view the transaction as a low-risk combination that significantly enhances our Texas footprint,” concluded Zalman.

Results of Operations for the Three Months Ended December 31, 2025

Net income was $139.9 million(2) for the three months ended December 31, 2025, compared with $130.1 million(3) for the same period in 2024, an increase of $9.8 million or 7.6%. Net income per diluted common share was $1.49 for the three months ended December 31, 2025, compared with $1.37 for the same period in 2024, an increase of 8.8%. The changes were primarily due to an increase in net interest income and a decrease in Federal Deposit Insurance Corporation (“FDIC”) special assessment, partially offset by an increase in provision for income taxes. On a linked quarter basis, net income was $139.9 million(2) for the three months ended December 31, 2025, compared with $137.6 million(4) for the three months ended September 30, 2025, an increase of $2.4 million or 1.7%. Net income per diluted common share was $1.49 for the three months ended December 31, 2025, compared with $1.45 for the three months ended September 30, 2025, an increase of 2.8%. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended December 31, 2025, were 1.49%, 7.30% and 13.61%(1), respectively. Prosperity’s efficiency ratio (excluding net gains and losses on the sale, write-down or write-up of assets and securities) was 43.66%(1) for the three months ended December 31, 2025.

Net interest income before provision for credit losses was $275.0 million for the three months ended December 31, 2025, compared with $267.8 million for the same period in 2024, an increase of $7.2 million or 2.7%. The net interest margin on a tax equivalent basis was 3.30% for the three months ended December 31, 2025, compared with 3.05% for the same period in 2024. The changes to both measures were primarily due to a decrease in the average balances and average rates on other borrowings and a decrease in the average rates on interest-bearing deposits, partially offset by a decrease in the average balances and average rates on loans and federal funds sold and other earning assets. Net interest income before provision for credit losses increased $1.5 million to $275.0 million for the three months ended December 31, 2025, compared with $273.4 million for the three months ended September 30, 2025. The net interest margin on a tax equivalent basis was 3.30% for the three months ended December 31, 2025, compared with 3.24% for the three months ended September 30, 2025. The changes to both measures were primarily due to a decrease in the average balances and average rates on other borrowings, partially offset by a decrease in the average balances and average rates on loans and federal funds sold and other earning assets.

Noninterest income was $42.8 million for the three months ended December 31, 2025, compared with $39.8 million for the same period in 2024, an increase of $2.9 million, primarily due to increases in other noninterest income and service charges on deposit

______________

(2)
Includes purchase accounting adjustments of $2.7 million, net of tax, primarily comprised of loan discount accretion of $3.1 million for the three months ended December 31, 2025.
(3)
Includes purchase accounting adjustments of $3.3 million, net of tax, primarily comprised of loan discount accretion of $3.6 million for the three months ended December 31, 2024.
(4)
Includes purchase accounting adjustments of $3.4 million, net of tax, primarily comprised of loan discount accretion of $2.9 million for the three months ended September 30, 2025.
(5)
Includes purchase accounting adjustments of $12.1 million, net of tax, primarily comprised of loan discount accretion of $12.4 million for the year ended December 31, 2025.
(6)
Includes purchase accounting adjustments of $15.7 million, net of tax, primarily comprised of loan discount accretion of $17.5 million, merger related provision for credit losses of $9.1 million, merger related expenses of $4.5 million, FDIC special assessment of $3.6 million, and net gain on sale or write-up of securities of $11.2 million for the year ended December 31, 2024.

Page 2


 

accounts. Noninterest income was $42.8 million for the three months ended December 31, 2025, compared with $41.2 million for the three months ended September 30, 2025, an increase of $1.5 million.

Noninterest expense was $138.7 million for the three months ended December 31, 2025, compared with $141.5 million for the same period in 2024, a decrease of $2.8 million, primarily due to a reversal of the 2024 FDIC special assessment, partially offset by a change in the net loss on sale or write-down of other real estate and an excise tax expense due to stock repurchases. Noninterest expense was $138.7 million for the three months ended December 31, 2025, and $138.6 million for the three months ended September 30, 2025.

Results of Operations for the Year Ended December 31, 2025

For the year ended December 31, 2025, net income was $542.8 million(5) compared with $479.4 million(6) for the same period in 2024, an increase of $63.5 million or 13.2%. Net income per diluted common share was $5.72 for the year ended December 31, 2025, compared with $5.05 for the same period in 2024, an increase of 13.3%. The changes were primarily due to an increase in net interest income, lower merger related provision and expenses, and lower regulatory assessments and FDIC insurance, partially offset by a decrease in net gain on sale or write-up of securities. Returns on average assets, average common equity and average tangible common equity for the year ended December 31, 2025, were 1.42%, 7.14% and 13.43%(1), respectively.

Net interest income before provision for credit losses for the year ended December 31, 2025, was $1.081 billion compared with $1.026 billion for the same period in 2024, an increase of $55.0 million or 5.4%. The net interest margin on a tax equivalent basis for the year ended December 31, 2025, was 3.22% compared with 2.93% for the same period in 2024. The changes to both measures were primarily due to a decrease in the average balances and average rates on other borrowings and a decrease in the average rates on interest-bearing deposits, partially offset by a decrease in the average balances and average rates on federal funds sold and other earning assets, a decrease in the average balances on investment securities, a decrease in the average rates on loans and a decrease in loan discount accretion of $5.1 million.

Noninterest income was $168.3 million for the year ended December 31, 2025, compared with $165.8 million for the same period in 2024, an increase of $2.5 million, primarily due to increases in other noninterest income and service charges on deposit accounts, partially offset by a decrease in net gain on sale or write-up of securities.

Noninterest expense was $556.2 million for the year ended December 31, 2025, compared with $570.6 million for the same period in 2024, a decrease of $14.4 million, primarily due lower regulatory assessments and FDIC insurance, a reversal of the 2024 FDIC special assessment, a decrease in other noninterest expense and a decrease in merger related expenses.

Balance Sheet Information

Prosperity had $38.463 billion in total assets at December 31, 2025, compared with $38.330 billion at September 30, 2025, and $39.567 billion at December 31, 2024. The year-over-year decrease was primarily due to the reduction in borrowings by $1.250 billion from December 31, 2024 to December 31, 2025.

Loans were $21.805 billion at December 31, 2025, a decrease of $222.4 million from $22.028 billion at September 30, 2025. Loans decreased $343.8 million from $22.149 billion at December 31, 2024.

Loans, excluding Warehouse Purchase Program loans, were $20.501 billion at December 31, 2025, compared with $20.750 billion at September 30, 2025, a decrease of $249.0 million, and compared with $21.068 billion at December 31, 2024, a decrease of $567.7 million.

Deposits were $28.482 billion at December 31, 2025, an increase of $700.4 million from $27.782 billion at September 30, 2025. Deposits increased $101.1 million from $28.381 billion at December 31, 2024.

Asset Quality

Nonperforming assets totaled $150.8 million or 0.46% of quarterly average interest-earning assets at December 31, 2025, compared with $119.6 million or 0.36% of quarterly average interest-earning assets at September 30, 2025, and $81.5 million or 0.23% of quarterly average interest-earning assets at December 31, 2024.

The allowance for credit losses on loans and off-balance sheet credit exposures was $371.4 million at December 31, 2025, compared with $377.3 million at September 30, 2025, and $389.5 million at December 31, 2024. There was no provision for credit losses for the three months and year ended December 31, 2025, compared with no provision for credit losses for the three months ended December 31, 2024, and a $9.1 million provision for credit losses related to acquisitions for the year ended December 31, 2024.

Page 3


 

The allowance for credit losses on loans was $333.7 million or 1.53% of total loans at December 31, 2025, compared with $339.6 million or 1.54% of total loans at September 30, 2025, and $351.8 million or 1.59% of total loans at December 31, 2024. Excluding Warehouse Purchase Program loans, the allowance for credit losses on loans to total loans was 1.63%(1) at December 31, 2025, compared with 1.64%(1) at September 30, 2025, and 1.67%(1) at December 31, 2024.

 

Net charge-offs were $5.9 million for the three months ended December 31, 2025, compared with net charge-offs of $6.5 million for the three months ended September 30, 2025, and net charge-offs of $2.6 million for the three months ended December 31, 2024. For the three months ended December 31, 2025, $3.9 million of reserves on resolved purchased credit deteriorated (“PCD”) loans without any related charge-offs were released to the general reserve.

 

Net charge-offs were $18.1 million for the year ended December 31, 2025, compared with net charge-offs of $14.6 million for the year ended December 31, 2024. For the year ended December 31, 2025, $18.9 million of reserves on resolved PCD loans without any related charge-offs were released to the general reserve.

Dividend

Prosperity Bancshares declared a first quarter 2026 cash dividend of $0.60 per share to be paid on April 1, 2026, to all shareholders of record as of March 13, 2026.

Stock Repurchase Program

On January 26, 2026, Prosperity Bancshares announced a stock repurchase program under which up to 5%, or approximately 4.87 million shares, of its outstanding common stock may be acquired over a one-year period expiring on January 26, 2027, at the discretion of management. Under its 2025 stock repurchase program, Prosperity Bancshares repurchased approximately 2.04 million shares of its common stock at an average weighted price of $67.10 per share during the three months ended December 31, 2025, and approximately 2.34 million shares of its common stock at an average weighted price of $67.04 per share during the year ended December 31, 2025.

Pending Acquisition of Stellar Bancorp, Inc.

On January 28, 2026, Prosperity Bancshares and Stellar Bancorp, Inc. (“Stellar”) jointly announced the signing of a definitive merger agreement whereby Stellar, the parent company of Stellar Bank (“Stellar Bank”) will merge with and into Prosperity Bancshares. Stellar Bank operates 52 banking offices in greater Houston and Beaumont, Texas and surrounding areas. As of December 31, 2025, Stellar, on a consolidated basis, reported total assets of $10.807 billion, total loans of $7.301 billion and total deposits of $9.021 billion.

 

Under the terms and subject to the conditions of the definitive agreement, Prosperity Bancshares will issue 0.3803 shares of Prosperity Bancshares common stock and $11.36 in cash for each outstanding share of Stellar common stock. Based on Prosperity Bancshares’ closing price of $72.90 on January 27, 2026, the total consideration was valued at approximately $2.002 billion.

Pending Acquisition of Southwest Bancshares, Inc.

On October 1, 2025, Prosperity Bancshares and Southwest Bancshares, Inc. (“Southwest”) jointly announced the signing of a definitive merger agreement (the “Prosperity/Southwest Merger Agreement”) whereby Southwest, a Texas corporation and bank holding company of Texas Partners Bank (“Texas Partners”), will merge with and into Prosperity Bancshares and Texas Partners will merge with and into Prosperity Bank. Texas Partners operates 11 banking offices in Central Texas including its main office in San Antonio, and banking offices in the San Antonio area, Austin and the Hill Country. As of December 31, 2025, Southwest, on a consolidated basis, reported total assets of $2.426 billion, total loans of $1.941 billion and total deposits of $2.187 billion.

 

Under the terms and subject to the conditions of the Prosperity/Southwest Merger Agreement, Prosperity Bancshares will issue 4,062,520 shares of Prosperity Bancshares common stock for all outstanding shares of Southwest common stock and restricted stock awards, subject to certain potential adjustments. Southwest warrants and in-the-money Southwest stock options that are outstanding at the closing will be converted into cash payments based on the value of the merger consideration (less the applicable exercise price), as calculated pursuant to the terms of the Prosperity/Southwest Merger Agreement. Based on Prosperity Bancshares’ closing price of $65.97 on September 29, 2025, the total consideration was valued at approximately $268.9 million. Prosperity has received all necessary regulatory approvals for the acquisition of Southwest, and the shareholders of Southwest approved the transaction on January 22, 2026. The transaction is expected to become effective on February 1, 2026, subject to customary closing conditions.

Page 4


 

Acquisition of American Bank Holding Corporation

On January 1, 2026, Prosperity completed the acquisition of American and its wholly owned subsidiary American Bank, headquartered in Corpus Christi, Texas. American Bank operated 18 banking offices and 2 loan production offices in South and Central Texas including its main office in Corpus Christi, and banking offices in San Antonio, Austin, Victoria and the greater Corpus Christi area including Port Aransas and Rockport and a loan production office in Houston, Texas. As of December 31, 2025, American, on a consolidated basis, reported total assets of $2.506 billion, total loans of $1.907 billion and total deposits of $2.271 billion.

Pursuant to the terms of the definitive agreement, Prosperity Bancshares issued 4,439,938 shares of Prosperity Bancshares common stock to the former shareholders and award holders of American in the first quarter of 2026.

Conference Call

Prosperity’s management team will host a conference call on Wednesday, January 28, 2026, at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity’s fourth quarter 2025 earnings and the Stellar acquisition announcement. Individuals and investment professionals may participate in the call by dialing 877-883-0383 for domestic participants, or 412-902-6506 for international participants. The participant elite entry number is 0259843.

Alternatively, individuals may listen to the live webcast of the presentation by visiting Prosperity’s website at www.prosperitybankusa.com. The webcast may be accessed from Prosperity’s Investor Relations page by selecting “Presentations, Webcasts & Calls” from the menu and following the instructions.

Non-GAAP Financial Measures

Prosperity’s management uses certain non-GAAP financial measures to evaluate its performance. Specifically, for internal planning and forecasting purposes, Prosperity reviews each of diluted earnings per share, return on average assets, return on average common equity, and return on average tangible common equity, in each case excluding merger related provision for credit losses, net of tax, merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on the sale or write-up of securities, net of tax; return on average tangible common equity; tangible book value per share; the tangible equity to tangible assets ratio; allowance for credit losses to total loans excluding Warehouse Purchase Program loans; the efficiency ratio, excluding net gains and losses on the sale, write-down or write-up of assets and securities; and the efficiency ratio, excluding net gains and losses on the sale, write-down or write-up of assets and securities, merger related expenses, and FDIC special assessment. Prosperity believes these non-GAAP financial measures provide information useful to investors in understanding Prosperity’s financial results and their presentation, together with the accompanying reconciliations, provides a more complete understanding of factors and trends affecting Prosperity’s business and allows investors to view performance in a manner similar to management, the entire financial services sector, bank stock analysts and bank regulators. Further, Prosperity believes that these non-GAAP financial measures provide useful information by excluding certain items that may not be indicative of its core operating earnings and business outlook. These non-GAAP financial measures should not be considered a substitute for, nor of greater importance than, GAAP basis financial measures and results; Prosperity strongly encourages investors to review its consolidated financial statements in their entirety and not to rely on any single financial measure. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names. Please refer to the “Notes to Selected Financial Data” at the end of this Earnings Release for a reconciliation of these non-GAAP financial measures to the nearest respective GAAP financial measures.

Prosperity Bancshares, Inc. ®

As of December 31, 2025, Prosperity Bancshares, Inc.® is a $38.463 billion Houston, Texas based regional financial holding company providing personal banking services and investments to consumers and businesses throughout Texas and Oklahoma. Founded in 1983, Prosperity believes in a community banking philosophy, taking care of customers, businesses and communities in the areas it serves by providing financial solutions to simplify everyday financial needs. In addition to offering traditional deposit and loan products, Prosperity offers digital banking solutions, credit and debit cards, mortgage services, retail brokerage services, trust and wealth management, and treasury management.

Prosperity currently operates 301 full-service banking locations: 62 in the Houston area, including The Woodlands; 36 in the South Texas area including Corpus Christi and Victoria; 61 in the Dallas/Fort Worth area; 22 in the East Texas area; 28 in the Central Texas area including Austin and San Antonio; 45 in the West Texas area including Lubbock, Midland-Odessa, Abilene, Amarillo and Wichita Falls; 15 in the Bryan/College Station area; 6 in the Central Oklahoma area; and 8 in the Tulsa, Oklahoma area and 18 in the Central, South Texas and San Antonio areas currently doing business as American Bank.

Page 5


 

Cautionary Notes on Forward-Looking Statements

“Safe Harbor” Statement under the Private Securities Litigation Reform Act of 1995: This press release contains, and the remarks by Prosperity’s management on the conference call may contain, statements regarding the proposed transaction between Prosperity Bancshares, Inc. (“Prosperity”) and Stellar Bancorp, Inc. (“Stellar”); future financial and operating results; benefits and synergies of the proposed transaction; future opportunities for Prosperity; the issuance of common stock of Prosperity contemplated by the Agreement and Plan of Merger by and between Prosperity and Stellar (the “Merger Agreement”); the expected filing by Prosperity with the Securities and Exchange Commission (the “SEC”) of a registration statement on Form S-4 (the “Registration Statement”) and a prospectus of Prosperity and a proxy statement of Stellar to be included therein (the “Proxy Statement/Prospectus”); the expected timing of the closing of the proposed transaction; the ability of the parties to complete the proposed transaction considering the various closing conditions and any other statements about future expectations that constitute forward-looking statements within the meaning of the federal securities laws, including the meaning of the Private Securities Litigation Reform Act of 1995, as amended, Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended. From time to time, oral or written forward-looking statements may also be included in other information released to the public. Such forward-looking statements are typically, but not exclusively, identified by the use in the statements of words or phrases such as “aim,” “anticipate,” “believe,” “estimate,” “expect,” “goal,” “guidance,” “intend,” “is anticipated,” “is expected,” “is intended,” “objective,” “plan,” “projected,” “projection,” “will affect,” “will be,” “will continue,” “will decrease,” “will grow,” “will impact,” “will increase,” “will incur,” “will reduce,” “will remain,” “will result,” “would be,” variations of such words or phrases (including where the word “could,” “may,” or “would” is used rather than the word “will” in a phrase) and similar words and phrases indicating that the statement addresses some future result, occurrence, plan or objective. Forward-looking statements include all statements other than statements of historical fact, including forecasts or trends, and are based on current expectations, assumptions, estimates, and projections about Prosperity, Stellar and their respective subsidiaries or related to the proposed transaction between Prosperity and Stellar and are subject to significant risks and uncertainties that could cause actual results to differ materially from the results expressed in such statements.

 

These forward-looking statements may include information about Prosperity’s and Stellar’s possible or assumed future economic performance or future results of operations, including future revenues, income, expenses, provision for loan losses, provision for taxes, effective tax rate, earnings per share and cash flows and Prosperity’s and Stellar’s future capital expenditures and dividends, future financial condition and changes therein, including changes in Prosperity’s and Stellar’s loan portfolio and allowance for loan losses, future capital structure or changes therein, as well as the plans and objectives of management for Prosperity’s and Stellar’s future operations, future or proposed acquisitions, the future or expected effect of acquisitions on Prosperity’s and Stellar’s operations, results of operations, financial condition, and future economic performance, statements about the anticipated benefits of the proposed transaction, and statements about the assumptions underlying any such statement.

 

These forward-looking statements are not guarantees of future performance and are based on expectations and assumptions Prosperity and Stellar currently believe to be valid. Because forward-looking statements relate to future results and occurrences, many of which are outside of the control of Prosperity and Stellar, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. These risks and uncertainties include, but are not limited to, whether Prosperity can: successfully identify acquisition targets and integrate the businesses of acquired companies and banks; continue to sustain its current internal growth rate or total growth rate; provide products and services that appeal to its customers; continue to have access to debt and equity capital markets; and achieve its sales objectives. Other risks include, but are not limited to: the possibility that credit quality could deteriorate; actions of competitors; changes in laws and regulations (including changes in governmental interpretations of regulations and changes in accounting standards); a deterioration or downgrade in the credit quality and credit agency ratings of the securities in Prosperity’s securities portfolio; customer and consumer demand, including customer and consumer response to marketing; effectiveness of spending, investments or programs; fluctuations in the cost and availability of supply chain resources; economic conditions, including currency rate, interest rate and commodity price fluctuations; changes in trade policies by the United States or other countries, such as tariffs or retaliatory tariffs; and the effect, impact, potential duration or other implications of weather and climate-related events. Many possible events or factors could adversely affect the future financial results and performance of Prosperity, Stellar or the combined company and could cause those results or performance to differ materially from those expressed in or implied by the forward-looking statements. Such risks and uncertainties include, among others: (1) the risk that the cost savings and synergies from the proposed transaction may not be fully realized or may take longer than anticipated to be realized, (2) disruption to Prosperity’s and Stellar’s businesses as a result of the announcements and pendency of the proposed transaction, (3) the risk that the integration of Stellar’s businesses and operations into Prosperity will be materially delayed or will be more costly or difficult than expected, or that Prosperity is otherwise unable to successfully integrate Stellar’s business into its own, including as a result of unexpected factors or events, (4) the failure to obtain the necessary approval by the shareholders of Stellar, (5) the ability by Prosperity and/or Stellar to obtain required governmental approvals of the proposed transaction on the timeline expected, or at all, and the risk that such approvals may result in the imposition of conditions that could adversely affect Prosperity after the closing of the proposed transaction or adversely affect the expected benefits of the proposed transaction, (6) reputational risk and the reaction of each company’s customers, suppliers, employees or other business partners to the proposed transaction, (7) the failure of the closing conditions in the Merger Agreement to be satisfied, or any unexpected delay in closing the proposed transaction or the occurrence of any event, change or other circumstances

Page 6


 

that could give rise to the termination of the Merger Agreement, (8) the dilution caused by the issuances of additional shares of Prosperity’s common stock in the proposed transaction, (9) the possibility that the proposed transaction may be more expensive to complete than anticipated, including as a result of unexpected factors or events, (10) the outcome of any legal or regulatory proceedings that may be currently pending or later instituted against Prosperity before or after the proposed transaction, or against Stellar, (11) diversion of management’s attention from ongoing business operations and (12) general competitive, economic, political and market conditions and other factors that may affect future results of Prosperity and Stellar. Prosperity and Stellar disclaim any obligation to update such factors or to publicly announce the results of any revisions to any of the forward-looking statements included herein to reflect future events or developments. These and various other risks, uncertainties, assumptions, and factors are discussed in the respective Annual Reports on Form 10-K for the year ended December 31, 2024, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K, filed by Prosperity or Stellar and in other filings made by Prosperity and Stellar with the SEC from time to time.

Additional Information about the Transaction and Where to Find It

Prosperity intends to file with the SEC the Registration Statement on Form S-4 to register the shares of Prosperity common stock to be issued to the shareholders of Stellar in connection with the proposed transaction. The Registration Statement will include the Proxy Statement/Prospectus which will be sent to the shareholders of Stellar in connection with the proposed transaction. This communication is not a substitute for the Registration Statement, the Proxy Statement/Prospectus or any other document that may be filed by Prosperity or Stellar with the SEC. INVESTORS AND SECURITY HOLDERS ARE URGED TO READ THE REGISTRATION STATEMENT, THE PROXY STATEMENT/PROSPECTUS AND ANY OTHER RELEVANT DOCUMENTS TO BE FILED WITH THE SEC IN CONNECTION WITH THE PROPOSED TRANSACTION OR INCORPORATED BY REFERENCE INTO THE PROXY/STATEMENT PROSPECTUS, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THESE DOCUMENTS, CAREFULLY AND IN THEIR ENTIRETY, BECAUSE THEY CONTAIN OR WILL CONTAIN IMPORTANT INFORMATION. Investors and security holders will be able to obtain the Registration Statement and the Proxy Statement/Prospectus (when available) and other documents that are filed with the SEC by Prosperity or Stellar, as applicable, free of charge from the SEC’s website at https://www.sec.gov or through the investor relations section of Prosperity’s website at https://www.prosperitybankusa.com/investor-relations/ or Stellar’s website at https://ir.stellar.bank.

 

Participants in the Solicitation

Prosperity, Stellar and certain of their directors and executive officers and other employees may be deemed to be participants in the solicitation of proxies from Stellar’s shareholders in connection with the proposed transaction. Information about the directors and executive officers of Prosperity and their ownership of Prosperity common stock is contained in the definitive proxy statement for Prosperity’s 2025 annual meeting of shareholders (the “Prosperity Annual Meeting Proxy Statement”), which was filed with the SEC on March 13, 2025, including under the headings “Item 1. Election of Directors,” “Corporate Governance,” “Executive Compensation and Other Matters,” “Item 3. Advisory Vote on Executive Compensation,” and “Beneficial Ownership of Common Stock by Management of the Company and Principal Shareholders.” Information about the directors and executive officers of Stellar and their ownership of Stellar common stock is contained in the definitive proxy statement for Stellar’s 2025 annual meeting of shareholders (the “Stellar Annual Meeting Proxy Statement”), which was filed with the SEC on April 10, 2025, including under the headings “Proposal 1: Election of Directors,” “Certain Corporate Governance Matters,” “Executive Compensation and Other Matters,” “Executive Compensation Payments and Awards,” “Proposal 4: Advisory Vote on the Compensation of the Company’s Named Executive Officers (“Say-on-Pay Resolution”),” and “Beneficial Ownership of the Company’s Common Stock by Management and Principal Shareholders of the Company.” Additional information regarding the persons who may, under the rules of the SEC, be deemed participants in the solicitation of the shareholders of Stellar in connection with the proposed transaction, including a description of their direct or indirect interests, by security holdings or otherwise, will be included in the Proxy Statement/Prospectus relating to the proposed transaction when it is filed with the SEC. To the extent holdings of securities by potential participants (or the identity of such participants) have changed since the information printed in the Prosperity Annual Meeting Proxy Statement or the Stellar Annual Meeting Proxy Statement, such information has been or will be reflected on Statements of Change in Ownership on Forms 3 and 4 filed with the SEC, as applicable. Free copies of the Proxy Statement/Prospectus relating to the proposed transaction and free copies of the other SEC filings to which reference is made in this paragraph may be obtained from the SEC’s website at https://www.sec.gov or through the investor relations section of Prosperity’s website at https://www.prosperitybankusa.com/investor-relations/ or Stellar’s website at https://ir.stellar.bank.

 

No Offer or Solicitation

This communication is for informational purposes only and is not intended to and does not constitute an offer to subscribe for, buy or sell, or the solicitation of an offer to subscribe for, buy or sell, or an invitation to subscribe for, buy or sell any securities or a solicitation of any vote or approval in any jurisdiction, nor shall there be any sale, issuance or transfer of securities in any jurisdiction in which such offer, invitation, sale or solicitation would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act, and otherwise in accordance with applicable law.

Page 7


 

 

Bryan/College Station Area

 

North Carrolton

 

Bellaire

 

Timbergate

 

Sherwood Way

Bryan

 

Park Cities

 

Beltway

 

Water Street

 

 

Bryan-29th Street

 

Plano

 

Clear Lake

 

 

 

Wichita Falls

Bryan-East

 

Plano-West

 

Copperfield

 

Victoria

 

Cattlemans

Bryan-North

 

Preston Forest

 

Cypress

 

Victoria Main

 

Kell

Caldwell

 

Preston Parker

 

Downtown

 

Victoria-Navarro

 

 

College Station

 

Preston Royal

 

Eastex

 

Victoria-North

 

Other West Texas Area

Hearne

 

Red Oak

 

Fairfield

 

Victoria Salem

 

Locations

Huntsville

 

Richardson

 

First Colony

 

 

 

Big Spring

Madisonville

 

Richardson-West

 

Fry Road

 

Other South Texas Area

 

Big Spring - East

Navasota

 

Rosewood Court

 

Gessner

 

 Locations

 

Brownfield

New Waverly

 

The Colony

 

Gladebrook

 

Alice

 

Brownwood

Rock Prairie

 

Tollroad

 

Grand Parkway

 

Aransas Pass

 

Burkburnett

Southwest Parkway

 

Trinity Mills

 

Heights

 

Bay City

 

Byers

Tower Point

 

Turtle Creek

 

Highway 6 West

 

Beeville

 

Cisco

Wellborn Road

 

West 15th Plano

 

Little York

 

Colony Creek

 

Comanche

 

 

West Allen

 

Medical Center

 

Cuero

 

Early

Central Texas Area

 

Westmoreland

 

Memorial Drive

 

East Bernard

 

Floydada

Austin

 

Wylie

 

Northside

 

Edna

 

Gorman

Cedar Park

 

 

 

Pasadena

 

El Campo

 

Henrietta

Congress

 

Fort Worth

 

Pecan Grove

 

Flatonia

 

Levelland

Lakeway

 

Haltom City

 

Pin Oak

 

Goliad

 

Littlefield

Liberty Hill

 

Hulen

 

River Oaks

 

Gonzales

 

Merkel

Northland

 

Keller

 

Sugar Land

 

Hallettsville

 

Plainview

Oak Hill

 

Museum Place

 

SW Medical Center

 

Kingsville

 

Slaton

Research Blvd

 

Renaissance Square

 

Tanglewood

 

Mathis

 

Snyder

Westlake

 

Roanoke

 

The Plaza

 

Padre Island

 

 

 

 

Stockyards

 

Uptown

 

Palacios

 

Oklahoma

Other Central Texas Area

 

 

 

Waugh Drive

 

Port Lavaca

 

Central Oklahoma Area

Locations

 

Other Dallas/Fort Worth Area

 

Westheimer

 

Portland

 

Oklahoma City

Bastrop

 

Locations

 

West University

 

Rockport

 

23rd Street

Canyon Lake

 

Arlington

 

Woodcreek

 

Schulenburg

 

Expressway

Dime Box

 

Azle

 

 

 

Sinton

 

I-240

Dripping Springs

 

Ennis

 

Katy

 

Taft

 

Memorial

Elgin

 

Gainesville

 

Cinco Ranch

 

Weimar

 

 

Fredericksburg

 

Glen Rose

 

Katy-Spring Green

 

Yoakum

 

Other Central Oklahoma Area

Georgetown

 

Granbury

 

 

 

Yorktown

 

 Locations

Gruene

 

Grand Prairie

 

The Woodlands

 

 

 

Edmond

Horseshoe Bay

 

Jacksboro

 

The Woodlands-College Park

 

West Texas Area

 

Norman

Kingsland

 

Mesquite

 

The Woodlands-I-45

 

Abilene

 

 

La Grange

 

Muenster

 

The Woodlands-Research Forest

 

Antilley Road

 

Tulsa Area

Lexington

 

Runaway Bay

 

 

 

Barrow Street

 

Tulsa

Marble Falls

 

Sanger

 

Other Houston Area

 

Cypress Street

 

Garnett

New Braunfels

 

Waxahachie

 

Locations

 

Judge Ely

 

Harvard

Pleasanton

 

Weatherford

 

Angleton

 

Mockingbird

 

Memorial

Round Rock

 

 

 

Beaumont

 

 

 

Sheridan

San Antonio

 

East Texas Area

 

Cleveland

 

Amarillo

 

S. Harvard

Seguin

 

Athens

 

Dayton

 

Hillside

 

Utica Tower

Smithville

 

Blooming Grove

 

Galveston

 

Soncy

 

Yale

Thorndale

 

Canton

 

Groves

 

 

 

 

 

 

Carthage

 

Hempstead

 

Lubbock

 

Other Tulsa Area Locations

Dallas/Fort Worth Area

 

Corsicana

 

Hitchcock

 

4th Street

 

Owasso

Dallas

 

Crockett

 

Liberty

 

66th Street

 

 

14th Street Plano

 

Eustace

 

Magnolia

 

82nd Street

 

American Bank - Central Texas Area

Abrams Centre

 

Gilmer

 

Magnolia Parkway

 

86th Street

 

Austin Westlake

Addison

 

Grapeland

 

Mont Belvieu

 

110th Street

 

Concord

Allen

 

Gun Barrel City

 

Nederland

 

Avenue Q

 

Converse

Balch Springs

 

Jacksonville

 

Needville

 

Milwaukee

 

New Braunfels

Camp Wisdom

 

Kerens

 

Rosenberg

 

North University

 

San Antonio 281

Carrollton

 

Longview

 

Shadow Creek

 

Texas Tech Student Union

 

Downtown

Cedar Hill

 

Mount Vernon

 

Spring

 

 

 

East Central

Coppell

 

Palestine

 

Tomball

 

Midland

 

Universal City

East Plano

 

Rusk

 

Waller

 

North

 

 

Frisco

 

Seven Points

 

West Columbia

 

Wadley

 

American Bank - South Texas Area

Frisco Warren

 

Teague

 

Wharton

 

Wall Street

 

South

Frisco-West

 

Tyler-Beckham

 

Winnie

 

West

 

Padre Island

Garland

 

Tyler-South Broadway

 

Wirt

 

 

 

Shoreline

Grapevine

 

Tyler-University

 

 

 

Odessa

 

Port Aransas

Grapevine Main

 

Winnsboro

 

South Texas Area -

 

Grant

 

Alameda

Kiest

 

 

 

Corpus Christi

 

Kermit Highway

 

Bay

Lake Highlands

 

Houston Area

 

Calallen

 

Parkway

 

Saratoga

McKinney

 

Houston

 

Carmel

 

 

 

Rockport

McKinney Eldorado

 

Aldine

 

Northwest

 

San Angelo

 

Goliad

McKinney Redbud

 

Alief

 

Saratoga

 

College Hills

 

Victoria

 

 

- - -

Page 8


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

 

Dec 31, 2025

 

 

Sep 30, 2025

 

 

Jun 30, 2025

 

 

Mar 31, 2025

 

 

Dec 31, 2024

 

Balance Sheet Data (at period end)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

14,155

 

 

$

11,297

 

 

$

6,004

 

 

$

9,764

 

 

$

10,690

 

Loans held for investment

 

 

20,486,415

 

 

 

20,738,294

 

 

 

20,903,944

 

 

 

20,909,913

 

 

 

21,057,616

 

Loans held for investment - Warehouse Purchase Program

 

 

1,304,798

 

 

 

1,278,178

 

 

 

1,287,440

 

 

 

1,057,893

 

 

 

1,080,903

 

Total loans

 

 

21,805,368

 

 

 

22,027,769

 

 

 

22,197,388

 

 

 

21,977,570

 

 

 

22,149,209

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities(A)

 

 

10,613,425

 

 

 

10,232,462

 

 

 

10,608,104

 

 

 

10,792,731

 

 

 

11,094,424

 

Federal funds sold

 

 

217

 

 

 

210

 

 

 

197

 

 

 

221

 

 

 

292

 

Allowance for credit losses on loans

 

 

(333,742

)

 

 

(339,626

)

 

 

(346,084

)

 

 

(349,101

)

 

 

(351,805

)

Cash and due from banks

 

 

1,747,511

 

 

 

1,766,115

 

 

 

1,304,993

 

 

 

1,694,637

 

 

 

1,972,175

 

Goodwill

 

 

3,503,127

 

 

 

3,503,127

 

 

 

3,503,127

 

 

 

3,503,127

 

 

 

3,503,129

 

Core deposit intangibles, net

 

 

51,605

 

 

 

55,194

 

 

 

58,796

 

 

 

62,406

 

 

 

66,047

 

Other real estate owned

 

 

13,296

 

 

 

13,750

 

 

 

7,874

 

 

 

8,012

 

 

 

5,701

 

Fixed assets, net

 

 

383,449

 

 

 

378,776

 

 

 

374,602

 

 

 

373,273

 

 

 

371,238

 

Other assets

 

 

679,169

 

 

 

692,692

 

 

 

708,355

 

 

 

701,799

 

 

 

756,328

 

Total assets

 

$

38,463,425

 

 

$

38,330,469

 

 

$

38,417,352

 

 

$

38,764,675

 

 

$

39,566,738

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

9,467,911

 

 

$

9,522,028

 

 

$

9,426,657

 

 

$

9,675,915

 

 

$

9,798,438

 

Interest-bearing deposits

 

 

19,014,573

 

 

 

18,260,066

 

 

 

18,046,754

 

 

 

18,350,884

 

 

 

18,582,900

 

Total deposits

 

 

28,482,484

 

 

 

27,782,094

 

 

 

27,473,411

 

 

 

28,026,799

 

 

 

28,381,338

 

Other borrowings

 

 

1,950,000

 

 

 

2,400,000

 

 

 

2,900,000

 

 

 

2,700,000

 

 

 

3,200,000

 

Securities sold under repurchase agreements

 

 

201,216

 

 

 

185,797

 

 

 

183,572

 

 

 

216,086

 

 

 

221,913

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

37,646

 

 

 

37,646

 

 

 

37,646

 

 

 

37,646

 

 

 

37,646

 

Other liabilities

 

 

175,939

 

 

 

259,994

 

 

 

222,987

 

 

 

267,083

 

 

 

287,346

 

Total liabilities

 

 

30,847,285

 

 

 

30,665,531

 

 

 

30,817,616

 

 

 

31,247,614

 

 

 

32,128,243

 

Shareholders' equity(B)

 

 

7,616,140

 

 

 

7,664,938

 

 

 

7,599,736

 

 

 

7,517,061

 

 

 

7,438,495

 

Total liabilities and equity

 

$

38,463,425

 

 

$

38,330,469

 

 

$

38,417,352

 

 

$

38,764,675

 

 

$

39,566,738

 

 

(A) Includes ($375), ($1,987), ($1,657), ($1,374) and ($2,056) in unrealized losses on available for sale securities for the quarterly periods ended December 31, 2025, September 30, 2025, June 30, 2025, March 31, 2025, and December 31, 2024, respectively.

(B) Includes ($296), ($1,570), ($1,309), ($1,085) and ($1,624) in after-tax unrealized losses on available for sale securities for the quarterly periods ended December 31, 2025, September 30, 2025, June 30, 2025, March 31, 2025, and December 31, 2024, respectively.

Page 9


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Dec 31,
2025

 

 

Sep 30,
2025

 

 

Jun 30,
2025

 

 

Mar 31,
2025

 

 

Dec 31,
2024

 

 

Dec 31,
2025

 

 

Dec 31,
2024

 

Income Statement Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

321,516

 

 

$

329,445

 

 

$

325,490

 

 

$

319,023

 

 

$

333,055

 

 

$

1,295,474

 

 

$

1,313,162

 

Securities(C)

 

 

56,767

 

 

 

58,207

 

 

 

57,836

 

 

 

57,886

 

 

 

58,260

 

 

 

230,696

 

 

 

246,726

 

Federal funds sold and other earning assets

 

 

8,364

 

 

 

10,455

 

 

 

9,438

 

 

 

15,896

 

 

 

19,630

 

 

 

44,153

 

 

 

63,825

 

Total interest income

 

 

386,647

 

 

 

398,107

 

 

 

392,764

 

 

 

392,805

 

 

 

410,945

 

 

 

1,570,323

 

 

 

1,623,713

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

94,625

 

 

 

95,965

 

 

 

93,790

 

 

 

95,597

 

 

 

102,050

 

 

 

379,977

 

 

 

408,624

 

Other borrowings

 

 

16,028

 

 

 

27,613

 

 

 

30,101

 

 

 

30,492

 

 

 

39,620

 

 

 

104,234

 

 

 

181,640

 

Securities sold under repurchase agreements

 

 

1,041

 

 

 

1,094

 

 

 

1,151

 

 

 

1,334

 

 

 

1,501

 

 

 

4,620

 

 

 

6,954

 

Total interest expense

 

 

111,694

 

 

 

124,672

 

 

 

125,042

 

 

 

127,423

 

 

 

143,171

 

 

 

488,831

 

 

 

597,218

 

Net interest income

 

 

274,953

 

 

 

273,435

 

 

 

267,722

 

 

 

265,382

 

 

 

267,774

 

 

 

1,081,492

 

 

 

1,026,495

 

Provision for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,066

 

Net interest income after provision for credit losses

 

 

274,953

 

 

 

273,435

 

 

 

267,722

 

 

 

265,382

 

 

 

267,774

 

 

 

1,081,492

 

 

 

1,017,429

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonsufficient funds (NSF) fees

 

 

9,715

 

 

 

9,805

 

 

 

8,885

 

 

 

9,147

 

 

 

9,960

 

 

 

37,552

 

 

 

35,417

 

Credit card, debit card and ATM card income

 

 

9,462

 

 

 

9,446

 

 

 

9,761

 

 

 

8,739

 

 

 

9,443

 

 

 

37,408

 

 

 

37,308

 

Service charges on deposit accounts

 

 

7,618

 

 

 

7,317

 

 

 

7,645

 

 

 

7,408

 

 

 

6,992

 

 

 

29,988

 

 

 

26,498

 

Trust income

 

 

3,662

 

 

 

3,526

 

 

 

3,859

 

 

 

3,601

 

 

 

3,514

 

 

 

14,648

 

 

 

14,750

 

Mortgage income

 

 

954

 

 

 

931

 

 

 

965

 

 

 

1,009

 

 

 

779

 

 

 

3,859

 

 

 

3,096

 

Brokerage income

 

 

1,570

 

 

 

1,328

 

 

 

1,225

 

 

 

1,262

 

 

 

1,063

 

 

 

5,385

 

 

 

4,742

 

Bank owned life insurance income

 

 

2,117

 

 

 

2,111

 

 

 

1,985

 

 

 

2,115

 

 

 

2,020

 

 

 

8,328

 

 

 

7,980

 

Net gain (loss) on sale or write-down of assets

 

 

35

 

 

 

3

 

 

 

1,414

 

 

 

(235

)

 

 

584

 

 

 

1,217

 

 

 

2,824

 

Net gain on sale or write-up of securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,245

 

Other noninterest income

 

 

7,647

 

 

 

6,771

 

 

 

7,243

 

 

 

8,255

 

 

 

5,482

 

 

 

29,916

 

 

 

21,949

 

Total noninterest income

 

 

42,780

 

 

 

41,238

 

 

 

42,982

 

 

 

41,301

 

 

 

39,837

 

 

 

168,301

 

 

 

165,809

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

88,384

 

 

 

87,949

 

 

 

87,296

 

 

 

89,476

 

 

 

88,631

 

 

 

353,105

 

 

 

352,353

 

Net occupancy and equipment

 

 

9,379

 

 

 

9,395

 

 

 

9,168

 

 

 

9,146

 

 

 

8,957

 

 

 

37,088

 

 

 

35,786

 

Credit and debit card, data processing and software amortization

 

 

12,621

 

 

 

12,515

 

 

 

12,056

 

 

 

11,422

 

 

 

12,342

 

 

 

48,614

 

 

 

47,300

 

Regulatory assessments and FDIC insurance

 

 

1,600

 

 

 

5,198

 

 

 

5,508

 

 

 

5,789

 

 

 

5,789

 

 

 

18,095

 

 

 

27,370

 

Core deposit intangibles amortization

 

 

3,588

 

 

 

3,602

 

 

 

3,610

 

 

 

3,641

 

 

 

4,131

 

 

 

14,441

 

 

 

15,670

 

Depreciation

 

 

5,155

 

 

 

4,966

 

 

 

4,779

 

 

 

4,774

 

 

 

4,791

 

 

 

19,674

 

 

 

19,054

 

Communications

 

 

3,528

 

 

 

3,480

 

 

 

3,507

 

 

 

3,473

 

 

 

3,450

 

 

 

13,988

 

 

 

13,697

 

Other real estate expense

 

 

219

 

 

 

314

 

 

 

204

 

 

 

140

 

 

 

255

 

 

 

877

 

 

 

523

 

Net loss (gain) on sale or write-down of other real estate

 

 

109

 

 

 

(81

)

 

 

(222

)

 

 

(30

)

 

 

(610

)

 

 

(224

)

 

 

(814

)

Merger related expenses

 

 

268

 

 

 

62

 

 

 

 

 

 

 

 

 

 

 

 

330

 

 

 

4,444

 

Other noninterest expense

 

 

13,861

 

 

 

11,235

 

 

 

12,659

 

 

 

12,470

 

 

 

13,809

 

 

 

50,225

 

 

 

55,190

 

Total noninterest expense

 

 

138,712

 

 

 

138,635

 

 

 

138,565

 

 

 

140,301

 

 

 

141,545

 

 

 

556,213

 

 

 

570,573

 

Income before income taxes

 

 

179,021

 

 

 

176,038

 

 

 

172,139

 

 

 

166,382

 

 

 

166,066

 

 

 

693,580

 

 

 

612,665

 

Provision for income taxes

 

 

39,114

 

 

 

38,482

 

 

 

36,984

 

 

 

36,157

 

 

 

35,990

 

 

 

150,737

 

 

 

133,279

 

Net income available to common shareholders

 

$

139,907

 

 

$

137,556

 

 

$

135,155

 

 

$

130,225

 

 

$

130,076

 

 

$

542,843

 

 

$

479,386

 

 

(C) Interest income on securities was reduced by net premium amortization of $4,668, $2,877, $4,926, $5,027, and $5,609 for the three months ended December 31, 2025, September 30, 2025, June 30, 2025, March 31, 2025, and December 31, 2024, respectively, and $17,498 and $22,836 for the year ended December 31, 2025, and 2024, respectively.

Page 10


 

Prosperity Bancshares, Inc. ®

Financial Highlights (Unaudited)

(Dollars and share amounts in thousands, except per share data and market prices)

 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Dec 31,
2025

 

 

Sep 30,
2025

 

 

Jun 30,
2025

 

 

Mar 31,
2025

 

 

Dec 31,
2024

 

 

Dec 31,
2025

 

 

Dec 31,
2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profitability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (D) (E)

 

$

139,907

 

 

$

137,556

 

 

$

135,155

 

 

$

130,225

 

 

$

130,076

 

 

$

542,843

 

 

$

479,386

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

1.49

 

 

$

1.45

 

 

$

1.42

 

 

$

1.37

 

 

$

1.37

 

 

$

5.72

 

 

$

5.05

 

Diluted earnings per share

 

$

1.49

 

 

$

1.45

 

 

$

1.42

 

 

$

1.37

 

 

$

1.37

 

 

$

5.72

 

 

$

5.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (F) (J)

 

 

1.49

%

 

 

1.44

%

 

 

1.41

%

 

 

1.34

%

 

 

1.31

%

 

 

1.42

%

 

 

1.21

%

Return on average common equity (F) (J)

 

 

7.30

%

 

 

7.18

%

 

 

7.13

%

 

 

6.94

%

 

 

7.00

%

 

 

7.14

%

 

 

6.56

%

Return on average tangible common equity (F) (G) (J)

 

 

13.61

%

 

 

13.43

%

 

 

13.44

%

 

 

13.23

%

 

 

13.50

%

 

 

13.43

%

 

 

12.73

%

Tax equivalent net interest margin (D) (E) (H)

 

 

3.30

%

 

 

3.24

%

 

 

3.18

%

 

 

3.14

%

 

 

3.05

%

 

 

3.22

%

 

 

2.93

%

Efficiency ratio (G) (I) (K)

 

 

43.66

%

 

 

44.06

%

 

 

44.80

%

 

 

45.71

%

 

 

46.10

%

 

 

44.55

%

 

 

48.43

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liquidity and Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity to assets

 

 

19.80

%

 

 

20.00

%

 

 

19.78

%

 

 

19.39

%

 

 

18.80

%

 

 

19.80

%

 

 

18.80

%

Common equity tier 1 capital

 

 

17.55

%

 

 

17.53

%

 

 

17.10

%

 

 

16.92

%

 

 

16.42

%

 

 

17.55

%

 

 

16.42

%

Tier 1 risk-based capital

 

 

17.55

%

 

 

17.53

%

 

 

17.10

%

 

 

16.92

%

 

 

16.42

%

 

 

17.55

%

 

 

16.42

%

Total risk-based capital

 

 

18.80

%

 

 

18.78

%

 

 

18.35

%

 

 

18.17

%

 

 

17.67

%

 

 

18.80

%

 

 

17.67

%

Tier 1 leverage capital

 

 

11.93

%

 

 

11.90

%

 

 

11.62

%

 

 

11.20

%

 

 

10.82

%

 

 

11.93

%

 

 

10.82

%

Period end tangible equity to period end tangible assets (G)

 

 

11.63

%

 

 

11.81

%

 

 

11.58

%

 

 

11.23

%

 

 

10.75

%

 

 

11.63

%

 

 

10.75

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used in computing earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

94,044

 

 

 

95,093

 

 

 

95,277

 

 

 

95,266

 

 

 

95,264

 

 

 

94,917

 

 

 

95,000

 

Diluted

 

 

94,044

 

 

 

95,093

 

 

 

95,277

 

 

 

95,266

 

 

 

95,264

 

 

 

94,917

 

 

 

95,000

 

Period end shares outstanding

 

 

93,058

 

 

 

94,993

 

 

 

95,277

 

 

 

95,258

 

 

 

95,275

 

 

 

93,058

 

 

 

95,275

 

Cash dividends paid per common share

 

$

0.60

 

 

$

0.58

 

 

$

0.58

 

 

$

0.58

 

 

$

0.58

 

 

$

2.34

 

 

$

2.26

 

Book value per common share

 

$

81.84

 

 

$

80.69

 

 

$

79.76

 

 

$

78.91

 

 

$

78.07

 

 

$

81.84

 

 

$

78.07

 

Tangible book value per common share (G)

 

$

43.64

 

 

$

43.23

 

 

$

42.38

 

 

$

41.48

 

 

$

40.61

 

 

$

43.64

 

 

$

40.61

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock Market Price

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High

 

$

73.90

 

 

$

75.44

 

 

$

74.56

 

 

$

82.75

 

 

$

86.76

 

 

$

82.75

 

 

$

86.76

 

Low

 

$

61.07

 

 

$

64.27

 

 

$

61.57

 

 

$

68.96

 

 

$

68.94

 

 

$

61.07

 

 

$

57.16

 

Period end closing price

 

$

69.11

 

 

$

66.35

 

 

$

70.24

 

 

$

71.37

 

 

$

75.35

 

 

$

69.11

 

 

$

75.35

 

Employees – FTE (excluding overtime)

 

 

3,941

 

 

 

3,937

 

 

 

3,921

 

 

 

3,898

 

 

 

3,916

 

 

 

3,941

 

 

 

3,916

 

Number of banking centers

 

 

283

 

 

 

283

 

 

 

283

 

 

 

284

 

 

 

283

 

 

 

283

 

 

 

283

 

 

(D) Includes purchase accounting adjustments for the periods presented as follows:

 

Three Months Ended

 

Year-to-Date

 

Dec 31,

2025

 

Sep 30,

2025

 

Jun 30,

2025

 

Mar 31,

2025

 

Dec 31,

2024

 

Dec 31,

2025

 

Dec 31,

2024

Loan discount accretion

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-PCD

$2,926

 

$2,242

 

$2,486

 

$2,615

 

$2,761

 

$10,269

 

$12,486

PCD

$205

 

$613

 

$638

 

$677

 

$850

 

$2,133

 

$5,004

Securities net accretion

$342

 

$1,475

 

$409

 

$705

 

$528

 

$2,931

 

$2,208

Time deposits amortization

$(1)

 

$(1)

 

$(2)

 

$(9)

 

$(21)

 

$(13)

 

$(154)

(E) Using effective tax rate of 21.8%, 21.9%, 21.5%, 21.7% and 21.7% for the three months ended December 31, 2025, September 30, 2025, June 30, 2025, March 31, 2025 and December 31, 2024, respectively, and 21.7% and 21.8% for the year ended December 31, 2025, and 2024, respectively.

(F) Interim periods annualized.

(G) Refer to the “Notes to Selected Financial Data” at the end of this Earnings Release for a reconciliation of this non-GAAP financial measure to the nearest GAAP financial measure.

(H) Net interest margin for all periods presented is based on average balances on an actual 365-day or 366-day basis.

(I) Calculated by dividing total noninterest expense, excluding credit loss provisions, by net interest income plus noninterest income, excluding net gains and losses on the sale, write-down or write-up of assets and securities. Additionally, taxes are not part of this calculation.

(J) For calculations of the annualized returns on average assets, average common equity and average tangible common equity excluding merger related provision for credit losses, net of tax, merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax refer to the “Notes to Selected Financial Data” at the end of this Earnings Release for a reconciliation of this non-GAAP financial measure to the nearest GAAP financial measure.

(K) For calculations of the efficiency ratio excluding merger related expenses and FDIC special assessment refer to the “Notes to Selected Financial Data” at the end of this Earnings Release for a reconciliation of these non-GAAP financial measures to the nearest respective GAAP financial measures.

Page 11


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

 

Three Months Ended

 

 

 

Dec 31, 2025

 

Sep 30, 2025

 

Dec 31, 2024

 

 

 

Average
Balance

 

 

Interest
Earned/
Interest
Paid

 

 

Average
Yield/
Rate

(L)

Average
Balance

 

 

Interest
Earned/
Interest
Paid

 

 

Average
Yield/
Rate

(L)

Average
Balance

 

 

Interest
Earned/
Interest
Paid

 

 

Average
Yield/
Rate

(L)

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

11,077

 

 

$

175

 

 

6.27%

 

$

8,371

 

 

$

140

 

 

6.64%

 

$

8,571

 

 

$

144

 

 

6.68%

 

Loans held for investment

 

 

20,603,235

 

 

 

302,679

 

 

5.83%

 

 

20,851,896

 

 

 

309,949

 

 

5.90%

 

 

21,038,694

 

 

 

313,863

 

 

5.93%

 

Loans held for investment - Warehouse Purchase Program

 

 

1,258,036

 

 

 

18,662

 

 

5.89%

 

 

1,217,579

 

 

 

19,356

 

 

6.31%

 

 

1,137,113

 

 

 

19,048

 

 

6.66%

 

Total loans

 

 

21,872,348

 

 

 

321,516

 

 

5.83%

 

 

22,077,846

 

 

 

329,445

 

 

5.92%

 

 

22,184,378

 

 

 

333,055

 

 

5.97%

 

Investment securities

 

 

10,378,696

 

 

 

56,767

 

 

2.17%

(M)

 

10,530,807

 

 

 

58,207

 

 

2.19%

(M)

 

11,265,535

 

 

 

58,260

 

 

2.06%

(M)

Federal funds sold and other earning assets

 

 

830,926

 

 

 

8,364

 

 

3.99%

 

 

934,318

 

 

 

10,455

 

 

4.44%

 

 

1,628,050

 

 

 

19,630

 

 

4.80%

 

Total interest-earning assets

 

 

33,081,970

 

 

 

386,647

 

 

4.64%

 

 

33,542,971

 

 

 

398,107

 

 

4.71%

 

 

35,077,963

 

 

 

410,945

 

 

4.66%

 

Allowance for credit losses on loans

 

 

(337,892

)

 

 

 

 

 

 

 

(343,872

)

 

 

 

 

 

 

 

(353,560

)

 

 

 

 

 

 

Noninterest-earning assets

 

 

4,921,850

 

 

 

 

 

 

 

 

4,930,764

 

 

 

 

 

 

 

 

4,902,996

 

 

 

 

 

 

 

Total assets

 

$

37,665,928

 

 

 

 

 

 

 

$

38,129,863

 

 

 

 

 

 

 

$

39,627,399

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

4,812,342

 

 

$

9,088

 

 

0.75%

 

$

4,656,452

 

 

$

8,951

 

 

0.76%

 

$

4,845,174

 

 

$

8,535

 

 

0.70%

 

Savings and money market deposits

 

 

9,054,281

 

 

 

44,771

 

 

1.96%

 

 

8,977,585

 

 

 

46,934

 

 

2.07%

 

 

8,915,410

 

 

 

47,089

 

 

2.10%

 

Certificates and other time deposits

 

 

4,519,742

 

 

 

40,766

 

 

3.58%

 

 

4,422,996

 

 

 

40,080

 

 

3.60%

 

 

4,552,445

 

 

 

46,426

 

 

4.06%

 

Other borrowings

 

 

1,595,652

 

 

 

16,028

 

 

3.99%

 

 

2,480,435

 

 

 

27,613

 

 

4.42%

 

 

3,332,609

 

 

 

39,620

 

 

4.73%

 

Securities sold under repurchase agreements

 

 

185,289

 

 

 

1,041

 

 

2.23%

 

 

187,462

 

 

 

1,094

 

 

2.32%

 

 

231,240

 

 

 

1,501

 

 

2.58%

 

Total interest-bearing liabilities

 

 

20,167,306

 

 

 

111,694

 

 

2.20%

(N)

 

20,724,930

 

 

 

124,672

 

 

2.39%

(N)

 

21,876,878

 

 

 

143,171

 

 

2.60%

(N)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

9,543,581

 

 

 

 

 

 

 

 

9,451,153

 

 

 

 

 

 

 

 

9,829,912

 

 

 

 

 

 

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

37,646

 

 

 

 

 

 

 

 

37,646

 

 

 

 

 

 

 

 

37,646

 

 

 

 

 

 

 

Other liabilities

 

 

248,593

 

 

 

 

 

 

 

 

258,156

 

 

 

 

 

 

 

 

454,298

 

 

 

 

 

 

 

Total liabilities

 

 

29,997,126

 

 

 

 

 

 

 

 

30,471,885

 

 

 

 

 

 

 

 

32,198,734

 

 

 

 

 

 

 

Shareholders' equity

 

 

7,668,802

 

 

 

 

 

 

 

 

7,657,978

 

 

 

 

 

 

 

 

7,428,665

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

37,665,928

 

 

 

 

 

 

 

$

38,129,863

 

 

 

 

 

 

 

$

39,627,399

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

$

274,953

 

 

3.30%

 

 

 

 

$

273,435

 

 

3.23%

 

 

 

 

$

267,774

 

 

3.04%

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

514

 

 

 

 

 

 

 

 

807

 

 

 

 

 

 

 

 

767

 

 

 

 

Net interest income and margin
     (tax equivalent basis)

 

 

 

 

$

275,467

 

 

3.30%

 

 

 

 

$

274,242

 

 

3.24%

 

 

 

 

$

268,541

 

 

3.05%

 

 

(L) Annualized and based on an actual 365-day or 366-day basis.

(M) Yield on securities was impacted by net premium amortization of $4,668, $2,877, and $5,609 for the three months ended December 31, 2025, September 30, 2025, and December 31, 2024, respectively.

(N) Total cost of funds, including noninterest bearing deposits, was 1.49%, 1.64% and 1.80% for the three months ended December 31, 2025, September 30, 2025, and December 31, 2024, respectively.

 

 

Page 12


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

 

Year-to-Date

 

 

 

Dec 31, 2025

 

Dec 31, 2024

 

 

 

Average
Balance

 

 

Interest
Earned/
Interest
Paid

 

 

Average
Yield/
Rate

(O)

Average
Balance

 

 

Interest
Earned/
Interest
Paid

 

 

Average
Yield/
Rate

(O)

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

9,215

 

 

$

608

 

 

6.60%

 

$

7,603

 

 

$

522

 

 

6.87%

 

Loans held for investment

 

 

20,829,523

 

 

 

1,224,368

 

 

5.88%

 

 

20,973,042

 

 

 

1,242,836

 

 

5.93%

 

Loans held for investment - Warehouse Purchase Program

 

 

1,134,031

 

 

 

70,498

 

 

6.22%

 

 

973,206

 

 

 

69,804

 

 

7.17%

 

Total loans

 

 

21,972,769

 

 

 

1,295,474

 

 

5.90%

 

 

21,953,851

 

 

 

1,313,162

 

 

5.98%

 

Investment securities

 

 

10,696,480

 

 

 

230,696

 

 

2.16%

(P)

 

11,934,793

 

 

 

246,726

 

 

2.07%

(P)

Federal funds sold and other earning assets

 

 

1,010,707

 

 

 

44,153

 

 

4.37%

 

 

1,216,728

 

 

 

63,825

 

 

5.25%

 

Total interest-earning assets

 

 

33,679,956

 

 

 

1,570,323

 

 

4.66%

 

 

35,105,372

 

 

 

1,623,713

 

 

4.63%

 

Allowance for credit losses on loans

 

 

(345,158

)

 

 

 

 

 

 

 

(344,167

)

 

 

 

 

 

 

Noninterest-earning assets

 

 

4,946,200

 

 

 

 

 

 

 

 

4,839,630

 

 

 

 

 

 

 

Total assets

 

$

38,280,998

 

 

 

 

 

 

 

$

39,600,835

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

4,873,634

 

 

$

35,917

 

 

0.74%

 

$

4,900,189

 

 

$

35,342

 

 

0.72%

 

Savings and money market deposits

 

 

8,996,090

 

 

 

183,146

 

 

2.04%

 

 

8,949,010

 

 

 

194,317

 

 

2.17%

 

Certificates and other time deposits

 

 

4,434,168

 

 

 

160,914

 

 

3.63%

 

 

4,301,763

 

 

 

178,965

 

 

4.16%

 

Other borrowings

 

 

2,389,589

 

 

 

104,234

 

 

4.36%

 

 

3,802,910

 

 

 

181,640

 

 

4.78%

 

Securities sold under repurchase agreements

 

 

196,205

 

 

 

4,620

 

 

2.35%

 

 

257,171

 

 

 

6,954

 

 

2.70%

 

Total interest-bearing liabilities

 

 

20,889,686

 

 

 

488,831

 

 

2.34%

(Q)

 

22,211,043

 

 

 

597,218

 

 

2.69%

(Q)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

9,501,997

 

 

 

 

 

 

 

 

9,683,980

 

 

 

 

 

 

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

37,646

 

 

 

 

 

 

 

 

37,134

 

 

 

 

 

 

 

Other liabilities

 

 

246,359

 

 

 

 

 

 

 

 

363,607

 

 

 

 

 

 

 

Total liabilities

 

 

30,675,688

 

 

 

 

 

 

 

 

32,295,764

 

 

 

 

 

 

 

Shareholders' equity

 

 

7,605,310

 

 

 

 

 

 

 

 

7,305,071

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

38,280,998

 

 

 

 

 

 

 

$

39,600,835

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

$

1,081,492

 

 

3.21%

 

 

 

 

$

1,026,495

 

 

2.92%

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

2,185

 

 

 

 

 

 

 

 

3,183

 

 

 

 

Net interest income and margin (tax equivalent basis)

 

 

 

 

$

1,083,677

 

 

3.22%

 

 

 

 

$

1,029,678

 

 

2.93%

 

 

(O) Based on an actual 365-day or 366-day basis.

(P) Yield on securities was impacted by net premium amortization of $17,498 and $22,836 for the year ended December 31, 2025, and 2024, respectively.

(Q) Total cost of funds, including noninterest bearing deposits, was 1.61% and 1.87% for the year ended December 31, 2025, and 2024, respectively.

 

Page 13


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

Three Months Ended

 

 

Dec 31, 2025

 

 

Sep 30, 2025

 

 

Jun 30, 2025

 

 

Mar 31, 2025

 

 

Dec 31, 2024

 

YIELD TREND (R)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

6.27

%

 

 

6.64

%

 

 

6.79

%

 

 

6.80

%

 

 

6.68

%

Loans held for investment

 

5.83

%

 

 

5.90

%

 

 

5.88

%

 

 

5.90

%

 

 

5.93

%

Loans held for investment - Warehouse Purchase Program

 

5.89

%

 

 

6.31

%

 

 

6.34

%

 

 

6.40

%

 

 

6.66

%

Total loans

 

5.83

%

 

 

5.92

%

 

 

5.91

%

 

 

5.92

%

 

 

5.97

%

Investment securities (S)

 

2.17

%

 

 

2.19

%

 

 

2.13

%

 

 

2.13

%

 

 

2.06

%

Federal funds sold and other earning assets

 

3.99

%

 

 

4.44

%

 

 

4.50

%

 

 

4.47

%

 

 

4.80

%

Total interest-earning assets

 

4.64

%

 

 

4.71

%

 

 

4.66

%

 

 

4.64

%

 

 

4.66

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

0.75

%

 

 

0.76

%

 

 

0.74

%

 

 

0.70

%

 

 

0.70

%

Savings and money market deposits

 

1.96

%

 

 

2.07

%

 

 

2.05

%

 

 

2.06

%

 

 

2.10

%

Certificates and other time deposits

 

3.58

%

 

 

3.60

%

 

 

3.59

%

 

 

3.75

%

 

 

4.06

%

Other borrowings

 

3.99

%

 

 

4.42

%

 

 

4.44

%

 

 

4.45

%

 

 

4.73

%

Securities sold under repurchase agreements

 

2.23

%

 

 

2.32

%

 

 

2.37

%

 

 

2.48

%

 

 

2.58

%

Total interest-bearing liabilities

 

2.20

%

 

 

2.39

%

 

 

2.38

%

 

 

2.39

%

 

 

2.60

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

3.30

%

 

 

3.23

%

 

 

3.18

%

 

 

3.14

%

 

 

3.04

%

Net Interest Margin (tax equivalent)

 

3.30

%

 

 

3.24

%

 

 

3.18

%

 

 

3.14

%

 

 

3.05

%

 

(R) Annualized and based on average balances on an actual 365-day or 366-day basis.

(S) Yield on securities was impacted by net premium amortization of $4,668, $2,877, $4,926, $5,027 and $5,609 for the three months ended December 31, 2025, September 30, 2025, June 30, 2025, March 31, 2025, and December 31, 2024, respectively.

Page 14


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

Three Months Ended

 

 

 

Dec 31, 2025

 

 

Sep 30, 2025

 

 

Jun 30, 2025

 

 

Mar 31, 2025

 

 

Dec 31, 2024

 

Balance Sheet Averages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

11,077

 

 

$

8,371

 

 

$

9,813

 

 

$

7,570

 

 

$

8,571

 

Loans held for investment

 

 

20,603,235

 

 

 

20,851,896

 

 

 

20,907,400

 

 

 

20,959,226

 

 

 

21,038,694

 

Loans held for investment - Warehouse Purchase Program

 

 

1,258,036

 

 

 

1,217,579

 

 

 

1,179,307

 

 

 

876,086

 

 

 

1,137,113

 

Total loans

 

 

21,872,348

 

 

 

22,077,846

 

 

 

22,096,520

 

 

 

21,842,882

 

 

 

22,184,378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

 

10,378,696

 

 

 

10,530,807

 

 

 

10,867,856

 

 

 

11,017,400

 

 

 

11,265,535

 

Federal funds sold and other earning assets

 

 

830,926

 

 

 

934,318

 

 

 

841,933

 

 

 

1,443,220

 

 

 

1,628,050

 

Total interest-earning assets

 

 

33,081,970

 

 

 

33,542,971

 

 

 

33,806,309

 

 

 

34,303,502

 

 

 

35,077,963

 

Allowance for credit losses on loans

 

 

(337,892

)

 

 

(343,872

)

 

 

(348,310

)

 

 

(350,715

)

 

 

(353,560

)

Cash and due from banks

 

 

311,541

 

 

 

291,809

 

 

 

294,379

 

 

 

326,066

 

 

 

317,420

 

Goodwill

 

 

3,503,127

 

 

 

3,503,127

 

 

 

3,503,127

 

 

 

3,503,128

 

 

 

3,505,030

 

Core deposit intangibles, net

 

 

53,553

 

 

 

56,956

 

 

 

60,739

 

 

 

64,293

 

 

 

68,167

 

Other real estate

 

 

14,004

 

 

 

11,533

 

 

 

8,749

 

 

 

7,105

 

 

 

6,778

 

Fixed assets, net

 

 

380,254

 

 

 

377,680

 

 

 

374,486

 

 

 

374,448

 

 

 

373,561

 

Other assets

 

 

659,371

 

 

 

689,659

 

 

 

691,735

 

 

 

729,251

 

 

 

632,040

 

Total assets

 

$

37,665,928

 

 

$

38,129,863

 

 

$

38,391,214

 

 

$

38,957,078

 

 

$

39,627,399

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

9,543,581

 

 

$

9,451,153

 

 

$

9,508,845

 

 

$

9,504,540

 

 

$

9,829,912

 

Interest-bearing demand deposits

 

 

4,812,342

 

 

 

4,656,452

 

 

 

4,807,864

 

 

 

5,224,796

 

 

 

4,845,174

 

Savings and money market deposits

 

 

9,054,281

 

 

 

8,977,585

 

 

 

8,944,897

 

 

 

9,007,286

 

 

 

8,915,410

 

Certificates and other time deposits

 

 

4,519,742

 

 

 

4,422,996

 

 

 

4,366,510

 

 

 

4,426,521

 

 

 

4,552,445

 

Total deposits

 

 

27,929,946

 

 

 

27,508,186

 

 

 

27,628,116

 

 

 

28,163,143

 

 

 

28,142,941

 

Other borrowings

 

 

1,595,652

 

 

 

2,480,435

 

 

 

2,717,583

 

 

 

2,776,667

 

 

 

3,332,609

 

Securities sold under repurchase agreements

 

 

185,289

 

 

 

187,462

 

 

 

194,577

 

 

 

217,945

 

 

 

231,240

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

37,646

 

 

 

37,646

 

 

 

37,646

 

 

 

37,646

 

 

 

37,646

 

Other liabilities

 

 

248,593

 

 

 

258,156

 

 

 

227,002

 

 

 

255,876

 

 

 

454,298

 

Shareholders' equity

 

 

7,668,802

 

 

 

7,657,978

 

 

 

7,586,290

 

 

 

7,505,801

 

 

 

7,428,665

 

Total liabilities and equity

 

$

37,665,928

 

 

$

38,129,863

 

 

$

38,391,214

 

 

$

38,957,078

 

 

$

39,627,399

 

 

Page 15


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

 

Dec 31, 2025

 

 

Sep 30, 2025

 

 

Jun 30, 2025

 

 

Mar 31, 2025

 

 

Dec 31, 2024

 

Period End Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,864,337

 

 

8.6

%

 

$

1,879,282

 

 

8.5

%

 

$

1,897,117

 

 

8.6

%

 

$

1,915,124

 

 

8.7

%

 

$

1,962,111

 

 

8.8

%

Warehouse purchase program

 

 

1,304,798

 

 

6.0

%

 

 

1,278,178

 

 

5.8

%

 

 

1,287,440

 

 

5.8

%

 

 

1,057,893

 

 

4.8

%

 

 

1,080,903

 

 

4.9

%

Construction, land development and other land loans

 

 

2,741,455

 

 

12.6

%

 

 

2,865,279

 

 

13.0

%

 

 

2,873,238

 

 

12.9

%

 

 

2,845,082

 

 

13.0

%

 

 

2,859,281

 

 

12.9

%

1-4 family residential

 

 

7,430,929

 

 

34.1

%

 

 

7,461,900

 

 

33.9

%

 

 

7,530,816

 

 

33.9

%

 

 

7,576,350

 

 

34.5

%

 

 

7,581,450

 

 

34.2

%

Home equity

 

 

843,708

 

 

3.8

%

 

 

848,740

 

 

3.9

%

 

 

869,370

 

 

3.9

%

 

 

896,529

 

 

4.1

%

 

 

906,139

 

 

4.1

%

Commercial real estate (includes multi-family residential)

 

 

5,776,397

 

 

26.5

%

 

 

5,796,937

 

 

26.3

%

 

 

5,827,645

 

 

26.3

%

 

 

5,783,410

 

 

26.3

%

 

 

5,800,985

 

 

26.2

%

Agriculture (includes farmland)

 

 

1,027,904

 

 

4.7

%

 

 

1,019,589

 

 

4.6

%

 

 

1,029,250

 

 

4.6

%

 

 

1,013,960

 

 

4.6

%

 

 

1,033,546

 

 

4.7

%

Consumer and other

 

 

376,241

 

 

1.7

%

 

 

366,027

 

 

1.7

%

 

 

368,747

 

 

1.7

%

 

 

378,821

 

 

1.7

%

 

 

378,817

 

 

1.7

%

Energy

 

 

439,599

 

 

2.0

%

 

 

511,837

 

 

2.3

%

 

 

513,765

 

 

2.3

%

 

 

510,401

 

 

2.3

%

 

 

545,977

 

 

2.5

%

Total loans

 

$

21,805,368

 

 

 

 

$

22,027,769

 

 

 

 

$

22,197,388

 

 

 

 

$

21,977,570

 

 

 

 

$

22,149,209

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit Types

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing DDA

 

$

9,467,911

 

 

33.2

%

 

$

9,522,028

 

 

34.3

%

 

$

9,426,657

 

 

34.3

%

 

$

9,675,915

 

 

34.5

%

 

$

9,798,438

 

 

34.5

%

Interest-bearing DDA

 

 

5,365,795

 

 

18.8

%

 

 

4,766,146

 

 

17.2

%

 

 

4,708,251

 

 

17.1

%

 

 

4,931,769

 

 

17.6

%

 

 

5,182,035

 

 

18.3

%

Money market

 

 

6,538,213

 

 

23.0

%

 

 

6,402,591

 

 

23.0

%

 

 

6,302,770

 

 

23.0

%

 

 

6,339,509

 

 

22.6

%

 

 

6,229,022

 

 

21.9

%

Savings

 

 

2,592,873

 

 

9.1

%

 

 

2,616,196

 

 

9.4

%

 

 

2,667,859

 

 

9.7

%

 

 

2,703,736

 

 

9.7

%

 

 

2,685,496

 

 

9.5

%

Certificates and other time deposits

 

 

4,517,692

 

 

15.9

%

 

 

4,475,133

 

 

16.1

%

 

 

4,367,874

 

 

15.9

%

 

 

4,375,870

 

 

15.6

%

 

 

4,486,347

 

 

15.8

%

Total deposits

 

$

28,482,484

 

 

 

 

$

27,782,094

 

 

 

 

$

27,473,411

 

 

 

 

$

28,026,799

 

 

 

 

$

28,381,338

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan to Deposit Ratio

 

 

76.6

%

 

 

 

 

79.3

%

 

 

 

 

80.8

%

 

 

 

 

78.4

%

 

 

 

 

78.0

%

 

 

 

Page 16


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

Construction Loans

 

 

Dec 31, 2025

 

 

Sep 30, 2025

 

 

Jun 30, 2025

 

 

Mar 31, 2025

 

 

Dec 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family residential construction

 

$

613,288

 

 

22.4

%

 

$

665,194

 

 

23.2

%

 

$

696,569

 

 

24.2

%

 

$

727,417

 

 

25.6

%

 

$

778,067

 

 

27.2

%

Land development

 

 

252,650

 

 

9.2

%

 

 

248,616

 

 

8.7

%

 

 

227,254

 

 

7.9

%

 

 

225,784

 

 

7.9

%

 

 

260,158

 

 

9.1

%

Raw land

 

 

220,169

 

 

8.0

%

 

 

230,021

 

 

8.0

%

 

 

248,380

 

 

8.7

%

 

 

261,918

 

 

9.2

%

 

 

278,892

 

 

9.7

%

Residential lots

 

 

199,709

 

 

7.3

%

 

 

203,396

 

 

7.1

%

 

 

217,835

 

 

7.6

%

 

 

219,115

 

 

7.7

%

 

 

209,850

 

 

7.3

%

Commercial lots

 

 

59,683

 

 

2.2

%

 

 

59,853

 

 

2.1

%

 

 

55,176

 

 

1.9

%

 

 

56,343

 

 

2.0

%

 

 

59,044

 

 

2.1

%

Commercial construction and other

 

 

1,396,850

 

 

50.9

%

 

 

1,459,255

 

 

50.9

%

 

 

1,428,985

 

 

49.7

%

 

 

1,355,587

 

 

47.6

%

 

 

1,274,619

 

 

44.6

%

Net unaccreted discount

 

 

(894

)

 

 

 

 

(1,056

)

 

 

 

 

(961

)

 

 

 

 

(1,082

)

 

 

 

 

(1,349

)

 

 

Total construction loans

 

$

2,741,455

 

 

 

 

$

2,865,279

 

 

 

 

$

2,873,238

 

 

 

 

$

2,845,082

 

 

 

 

$

2,859,281

 

 

 

 

 

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of December 31, 2025

 

Houston

 

 

Dallas

 

 

Austin

 

 

OK City

 

 

Tulsa

 

 

Other (T)

 

 

Total

 

 

Collateral Type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shopping center/retail

$

235,413

 

 

$

232,707

 

 

$

56,771

 

 

$

15,277

 

 

$

10,103

 

 

$

324,838

 

 

$

875,109

 

 

Commercial and industrial buildings

 

178,079

 

 

 

99,941

 

 

 

21,201

 

 

 

32,892

 

 

 

11,709

 

 

 

250,095

 

 

 

593,917

 

 

Office buildings

 

105,380

 

 

 

275,630

 

 

 

67,950

 

 

 

43,406

 

 

 

4,115

 

 

 

97,139

 

 

 

593,620

 

 

Medical buildings

 

105,572

 

 

 

16,583

 

 

 

1,626

 

 

 

42,405

 

 

 

26,358

 

 

 

64,697

 

 

 

257,241

 

 

Apartment buildings

 

163,772

 

 

 

125,836

 

 

 

115,077

 

 

 

10,914

 

 

 

12,734

 

 

 

213,785

 

 

 

642,118

 

 

Hotel

 

111,368

 

 

 

128,965

 

 

 

29,744

 

 

 

13,055

 

 

 

 

 

 

163,981

 

 

 

447,113

 

 

Other

 

175,802

 

 

 

63,257

 

 

 

83,831

 

 

 

5,568

 

 

 

6,767

 

 

 

77,319

 

 

 

412,544

 

 

Total

$

1,075,386

 

 

$

942,919

 

 

$

376,200

 

 

$

163,517

 

 

$

71,786

 

 

$

1,191,854

 

 

$

3,821,662

 

(U)

 

 

Acquired Loans

 

Non-PCD Loans

 

 

PCD Loans

 

 

Total Acquired Loans

 

 

Balance at
Acquisition
Date

 

 

Balance at
Sep 30,
2025

 

 

Balance at
Dec 31,
2025

 

 

Balance at
Acquisition
Date

 

 

Balance at
Sep 30,
2025

 

 

Balance at
Dec 31,
2025

 

 

Balance at
Acquisition
Date

 

 

Balance at
Sep 30,
2025

 

 

Balance at
Dec 31,
2025

 

Loan marks:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (V)

$

388,625

 

 

$

20,406

 

 

$

17,479

 

 

$

332,400

 

 

$

5,472

 

 

$

5,267

 

 

$

721,025

 

 

$

25,878

 

 

$

22,746

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired portfolio loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (V)

 

14,323,981

 

 

 

1,609,115

 

 

 

1,498,731

 

 

 

1,376,673

 

 

 

350,644

 

 

 

300,010

 

 

 

15,700,654

 

 (W)

 

1,959,759

 

 

 

1,798,741

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired portfolio loan balances less loan marks

$

13,935,356

 

 

$

1,588,709

 

 

$

1,481,252

 

 

$

1,044,273

 

 

$

345,172

 

 

$

294,743

 

 

$

14,979,629

 

 

$

1,933,881

 

 

$

1,775,995

 

 

(T) Includes other MSA and non-MSA regions.

(U) Represents a portion of total commercial real estate loans of $5.776 billion as of December 31, 2025.

(V) Includes Bank Arlington, American State Bank, Community National Bank, First Federal Bank Texas, Coppermark Bank, First Victoria National Bank, The F&M Bank & Trust Company, Tradition Bank, LegacyTexas Bank, FirstCapital Bank and Lone Star Bank.

(W) Actual principal balances acquired.

 

Page 17


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

Three Months Ended

 

 

Year-to-Date

 

 

Dec 31,
2025

 

 

Sep 30,
2025

 

 

Jun 30,
2025

 

 

Mar 31,
2025

 

 

Dec 31,
2024

 

 

Dec 31,
2025

 

 

Dec 31,
2024

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

$

137,217

 

 

$

105,529

 

 

$

102,031

 

 

$

73,287

 

 

$

73,647

 

 

$

137,217

 

 

$

73,647

 

Accruing loans 90 or more days past due

 

317

 

 

 

268

 

 

 

576

 

 

 

91

 

 

 

2,189

 

 

 

317

 

 

 

2,189

 

Total nonperforming loans

 

137,534

 

 

 

105,797

 

 

 

102,607

 

 

 

73,378

 

 

 

75,836

 

 

 

137,534

 

 

 

75,836

 

Repossessed assets

 

12

 

 

 

16

 

 

 

6

 

 

 

29

 

 

 

4

 

 

 

12

 

 

 

4

 

Other real estate

 

13,296

 

 

 

13,750

 

 

 

7,874

 

 

 

8,012

 

 

 

5,701

 

 

 

13,296

 

 

 

5,701

 

Total nonperforming assets

$

150,842

 

 

$

119,563

 

 

$

110,487

 

 

$

81,419

 

 

$

81,541

 

 

$

150,842

 

 

$

81,541

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

57,237

 

 

$

27,880

 

 

$

27,680

 

 

$

8,966

 

 

$

10,080

 

 

$

57,237

 

 

$

10,080

 

Construction, land development and other land loans

 

2,183

 

 

 

583

 

 

 

1,859

 

 

 

1,952

 

 

 

4,481

 

 

 

2,183

 

 

 

4,481

 

1-4 family residential (includes home equity)

 

60,296

 

 

 

57,241

 

 

 

50,501

 

 

 

42,481

 

 

 

44,824

 

 

 

60,296

 

 

 

44,824

 

Commercial real estate (includes multi-family residential)

 

9,215

 

 

 

11,471

 

 

 

12,865

 

 

 

12,257

 

 

 

18,861

 

 

 

9,215

 

 

 

18,861

 

Agriculture (includes farmland)

 

16,713

 

 

 

17,080

 

 

 

17,547

 

 

 

15,725

 

 

 

3,208

 

 

 

16,713

 

 

 

3,208

 

Consumer and other

 

5,198

 

 

 

5,308

 

 

 

35

 

 

 

38

 

 

 

87

 

 

 

5,198

 

 

 

87

 

Total

$

150,842

 

 

$

119,563

 

 

$

110,487

 

 

$

81,419

 

 

$

81,541

 

 

$

150,842

 

 

$

81,541

 

Number of loans/properties

 

449

 

 

 

424

 

 

 

392

 

 

 

363

 

 

 

368

 

 

 

449

 

 

 

368

 

Allowance for credit losses on loans

$

333,742

 

 

$

339,626

 

 

$

346,084

 

 

$

349,101

 

 

$

351,805

 

 

$

333,742

 

 

$

351,805

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

5,388

 

 

$

3,341

 

 

$

1,044

 

 

$

330

 

 

$

405

 

 

$

10,103

 

 

$

6,774

 

Construction, land development and other land loans

 

(154

)

 

 

34

 

 

 

(3

)

 

 

(156

)

 

 

294

 

 

 

(279

)

 

 

779

 

1-4 family residential (includes home equity)

 

175

 

 

 

853

 

 

 

342

 

 

 

1,051

 

 

 

180

 

 

 

2,421

 

 

 

1,471

 

Commercial real estate (includes multi-family residential)

 

(665

)

 

 

1,015

 

 

 

55

 

 

 

178

 

 

 

362

 

 

 

583

 

 

 

222

 

Agriculture (includes farmland)

 

(5

)

 

 

(40

)

 

 

(14

)

 

 

 

 

 

5

 

 

 

(59

)

 

 

126

 

Consumer and other

 

1,145

 

 

 

1,255

 

 

 

1,593

 

 

 

1,301

 

 

 

1,346

 

 

 

5,294

 

 

 

5,186

 

Total

$

5,884

 

 

$

6,458

 

 

$

3,017

 

 

$

2,704

 

 

$

2,592

 

 

$

18,063

 

 

$

14,558

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to average interest-earning assets

 

0.46

%

 

 

0.36

%

 

 

0.33

%

 

 

0.24

%

 

 

0.23

%

 

 

0.45

%

 

 

0.23

%

Nonperforming assets to loans and other real estate

 

0.69

%

 

 

0.54

%

 

 

0.50

%

 

 

0.37

%

 

 

0.37

%

 

 

0.69

%

 

 

0.37

%

Net charge-offs to average loans (annualized)

 

0.11

%

 

 

0.12

%

 

 

0.05

%

 

 

0.05

%

 

 

0.05

%

 

 

0.08

%

 

 

0.07

%

Allowance for credit losses on loans to total loans

 

1.53

%

 

 

1.54

%

 

 

1.56

%

 

 

1.59

%

 

 

1.59

%

 

 

1.53

%

 

 

1.59

%

Allowance for credit losses on loans to total loans, excluding Warehouse Purchase Program loans (G)

 

1.63

%

 

 

1.64

%

 

 

1.66

%

 

 

1.67

%

 

 

1.67

%

 

 

1.63

%

 

 

1.67

%

 

 

Page 18


 

Prosperity Bancshares, Inc.®

Notes to Selected Financial Data (Unaudited)

(Dollars and share amounts in thousands, except per share data)

NOTES TO SELECTED FINANCIAL DATA

Prosperity’s management uses certain non-GAAP (generally accepted accounting principles) financial measures to evaluate its performance. Specifically, for internal planning and forecasting purposes, Prosperity reviews each of diluted earnings per share, return on average assets, return on average common equity, and return on average tangible common equity, in each case excluding merger related provision for credit losses, net of tax, merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax; return on average tangible common equity; tangible book value per share; the tangible equity to tangible assets ratio; allowance for credit losses to total loans excluding Warehouse Purchase Program loans; the efficiency ratio, excluding net gains and losses on the sale, write-down or write-up of assets and securities; and the efficiency ratio, excluding net gains and losses on the sale, write-down or write-up of assets and securities, merger related expenses and FDIC special assessment. In addition, due to the application of purchase accounting, Prosperity uses certain non-GAAP financial measures and ratios that exclude the impact of these items to evaluate its allowance for credit losses to total loans (excluding Warehouse Purchase Program loans). Prosperity has included information below relating to these non-GAAP financial measures for the applicable periods presented.

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Dec 31,
2025

 

 

Sep 30,
2025

 

 

Jun 30,
2025

 

 

Mar 31,
2025

 

 

Dec 31,
2024

 

 

Dec 31,
2025

 

 

Dec 31,
2024

 

Reconciliation of diluted earnings per share to diluted earnings per share excluding merger related provision for credit losses, net of tax, merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share (unadjusted)

 

$

1.49

 

 

$

1.45

 

 

$

1.42

 

 

$

1.37

 

 

$

1.37

 

 

$

5.72

 

 

$

5.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

139,907

 

 

$

137,556

 

 

$

135,155

 

 

$

130,225

 

 

$

130,076

 

 

$

542,843

 

 

$

479,386

 

Merger related provision for credit losses, net of tax(X)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,162

 

Merger related expenses, net of tax(X)

 

 

212

 

 

 

49

 

 

 

 

 

 

 

 

 

 

 

 

261

 

 

 

3,511

 

FDIC special assessment, net of tax(X)

 

 

(2,807

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,807

)

 

 

2,807

 

Net gain on sale or write-up of securities, net of tax(X)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(8,884

)

Net income excluding merger related provision for credit losses, net of tax, merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax(X):

 

$

137,312

 

 

$

137,605

 

 

$

135,155

 

 

$

130,225

 

 

$

130,076

 

 

$

540,297

 

 

$

483,982

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average diluted shares outstanding

 

 

94,044

 

 

 

95,093

 

 

 

95,277

 

 

 

95,266

 

 

 

95,264

 

 

 

94,917

 

 

 

95,000

 

Merger related provision for credit losses, net of tax, per diluted common share(X)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

0.08

 

Merger related expenses, net of tax, per diluted common share(X)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

0.04

 

FDIC special assessment, net of tax, per diluted common share(X)

 

$

(0.03

)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(0.03

)

 

$

0.03

 

Net gain on sale or write-up of securities, net of tax, per diluted common share(X)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(0.09

)

Diluted earnings per share excluding merger related provision for credit losses, net of tax, merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax:(X)

 

$

1.46

 

 

$

1.45

 

 

$

1.42

 

 

$

1.37

 

 

$

1.37

 

 

$

5.69

 

 

$

5.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of return on average assets to return on average assets excluding merger related provision for credit losses, net of tax, merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (unadjusted)

 

 

1.49

%

 

 

1.44

%

 

 

1.41

%

 

 

1.34

%

 

 

1.31

%

 

 

1.42

%

 

 

1.21

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income excluding merger related provision for credit losses, net of tax, merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax(X):

 

$

137,312

 

 

$

137,605

 

 

$

135,155

 

 

$

130,225

 

 

$

130,076

 

 

$

540,297

 

 

$

483,982

 

Average total assets

 

$

37,665,928

 

 

$

38,129,863

 

 

$

38,391,214

 

 

$

38,957,078

 

 

$

39,627,399

 

 

$

38,280,998

 

 

$

39,600,835

 

Return on average assets excluding merger related provision for credit losses, net of tax, merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax (F) (X)

 

 

1.46

%

 

 

1.44

%

 

 

1.41

%

 

 

1.34

%

 

 

1.31

%

 

 

1.41

%

 

 

1.22

%

(X) Calculated assuming a federal tax rate of 21.0%.

 

 

Page 19


 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Dec 31,
2025

 

 

Sep 30,
2025

 

 

Jun 30,
2025

 

 

Mar 31,
2025

 

 

Dec 31,
2024

 

 

Dec 31,
2025

 

 

Dec 31,
2024

 

Reconciliation of return on average common equity to return on average common equity excluding merger related provision for credit losses, net of tax, merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average common equity (unadjusted)

 

 

7.30

%

 

 

7.18

%

 

 

7.13

%

 

 

6.94

%

 

 

7.00

%

 

 

7.14

%

 

 

6.56

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income excluding merger related provision for credit losses, net of tax, merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax(X):

 

$

137,312

 

 

$

137,605

 

 

$

135,155

 

 

$

130,225

 

 

$

130,076

 

 

$

540,297

 

 

$

483,982

 

Average shareholders' equity

 

$

7,668,802

 

 

$

7,657,978

 

 

$

7,586,290

 

 

$

7,505,801

 

 

$

7,428,665

 

 

$

7,605,310

 

 

$

7,305,071

 

Return on average common equity excluding merger related provision for credit losses, net of tax, merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax (F) (X)

 

 

7.16

%

 

 

7.19

%

 

 

7.13

%

 

 

6.94

%

 

 

7.00

%

 

 

7.10

%

 

 

6.63

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of return on average common equity to return on average tangible common equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

139,907

 

 

$

137,556

 

 

$

135,155

 

 

$

130,225

 

 

$

130,076

 

 

$

542,843

 

 

$

479,386

 

Average shareholders' equity

 

$

7,668,802

 

 

$

7,657,978

 

 

$

7,586,290

 

 

$

7,505,801

 

 

$

7,428,665

 

 

$

7,605,310

 

 

$

7,305,071

 

Less: Average goodwill and other intangible assets

 

 

(3,556,680

)

 

 

(3,560,083

)

 

 

(3,563,866

)

 

 

(3,567,421

)

 

 

(3,573,197

)

 

 

(3,561,978

)

 

 

(3,537,930

)

Average tangible shareholders’ equity

 

$

4,112,122

 

 

$

4,097,895

 

 

$

4,022,424

 

 

$

3,938,380

 

 

$

3,855,468

 

 

$

4,043,332

 

 

$

3,767,141

 

Return on average tangible common equity (F)

 

 

13.61

%

 

 

13.43

%

 

 

13.44

%

 

 

13.23

%

 

 

13.50

%

 

 

13.43

%

 

 

12.73

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of return on average common equity to return on average tangible common equity excluding merger related provision for credit losses, net of tax, merger related expenses, net of tax, and FDIC special assessment, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income excluding merger related provision for credit losses, net of tax, merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax(X):

 

$

137,312

 

 

$

137,605

 

 

$

135,155

 

 

$

130,225

 

 

$

130,076

 

 

$

540,297

 

 

$

483,982

 

Average shareholders' equity

 

$

7,668,802

 

 

$

7,657,978

 

 

$

7,586,290

 

 

$

7,505,801

 

 

$

7,428,665

 

 

$

7,605,310

 

 

$

7,305,071

 

Less: Average goodwill and other intangible assets

 

 

(3,556,680

)

 

 

(3,560,083

)

 

 

(3,563,866

)

 

 

(3,567,421

)

 

 

(3,573,197

)

 

 

(3,561,978

)

 

 

(3,537,930

)

Average tangible shareholders’ equity

 

$

4,112,122

 

 

$

4,097,895

 

 

$

4,022,424

 

 

$

3,938,380

 

 

$

3,855,468

 

 

$

4,043,332

 

 

$

3,767,141

 

Return on average tangible common equity excluding merger related provision for credit losses, net of tax, merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax (F) (X)

 

 

13.36

%

 

 

13.43

%

 

 

13.44

%

 

 

13.23

%

 

 

13.50

%

 

 

13.36

%

 

 

12.85

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of book value per share to tangible book value per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

$

7,616,140

 

 

$

7,664,938

 

 

$

7,599,736

 

 

$

7,517,061

 

 

$

7,438,495

 

 

$

7,616,140

 

 

$

7,438,495

 

Less: Goodwill and other intangible assets

 

 

(3,554,732

)

 

 

(3,558,321

)

 

 

(3,561,923

)

 

 

(3,565,533

)

 

 

(3,569,176

)

 

 

(3,554,732

)

 

 

(3,569,176

)

Tangible shareholders’ equity

 

$

4,061,408

 

 

$

4,106,617

 

 

$

4,037,813

 

 

$

3,951,528

 

 

$

3,869,319

 

 

$

4,061,408

 

 

$

3,869,319

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period end shares outstanding

 

 

93,058

 

 

 

94,993

 

 

 

95,277

 

 

 

95,258

 

 

 

95,275

 

 

 

93,058

 

 

 

95,275

 

Tangible book value per share

 

$

43.64

 

 

$

43.23

 

 

$

42.38

 

 

$

41.48

 

 

$

40.61

 

 

$

43.64

 

 

$

40.61

 

 

Page 20


 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Dec 31,
2025

 

 

Sep 30,
2025

 

 

Jun 30,
2025

 

 

Mar 31,
2025

 

 

Dec 31,
2024

 

 

Dec 31,
2025

 

 

Dec 31,
2024

 

Reconciliation of equity to assets ratio to period end tangible equity to period end tangible assets ratio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible shareholders’ equity

 

$

4,061,408

 

 

$

4,106,617

 

 

$

4,037,813

 

 

$

3,951,528

 

 

$

3,869,319

 

 

$

4,061,408

 

 

$

3,869,319

 

Total assets

 

$

38,463,425

 

 

$

38,330,469

 

 

$

38,417,352

 

 

$

38,764,675

 

 

$

39,566,738

 

 

$

38,463,425

 

 

$

39,566,738

 

Less: Goodwill and other intangible assets

 

 

(3,554,732

)

 

 

(3,558,321

)

 

 

(3,561,923

)

 

 

(3,565,533

)

 

 

(3,569,176

)

 

 

(3,554,732

)

 

 

(3,569,176

)

Tangible assets

 

$

34,908,693

 

 

$

34,772,148

 

 

$

34,855,429

 

 

$

35,199,142

 

 

$

35,997,562

 

 

$

34,908,693

 

 

$

35,997,562

 

Period end tangible equity to period end tangible assets ratio

 

 

11.63

%

 

 

11.81

%

 

 

11.58

%

 

 

11.23

%

 

 

10.75

%

 

 

11.63

%

 

 

10.75

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of allowance for credit losses to total loans to allowance for credit losses on loans to total loans excluding Warehouse Purchase Program:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on loans

 

$

333,742

 

 

$

339,626

 

 

$

346,084

 

 

$

349,101

 

 

$

351,805

 

 

$

333,742

 

 

$

351,805

 

Total loans

 

$

21,805,368

 

 

$

22,027,769

 

 

$

22,197,388

 

 

$

21,977,570

 

 

$

22,149,209

 

 

$

21,805,368

 

 

$

22,149,209

 

Less: Warehouse Purchase Program loans

 

 

(1,304,798

)

 

 

(1,278,178

)

 

 

(1,287,440

)

 

 

(1,057,893

)

 

 

(1,080,903

)

 

 

(1,304,798

)

 

 

(1,080,903

)

Total loans less Warehouse Purchase Program

 

$

20,500,570

 

 

$

20,749,591

 

 

$

20,909,948

 

 

$

20,919,677

 

 

$

21,068,306

 

 

$

20,500,570

 

 

$

21,068,306

 

Allowance for credit losses on loans to total loans excluding Warehouse Purchase Program

 

 

1.63

%

 

 

1.64

%

 

 

1.66

%

 

 

1.67

%

 

 

1.67

%

 

 

1.63

%

 

 

1.67

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of efficiency ratio to efficiency ratio excluding net gains and losses on the sale, write-down or write-up of assets and securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

$

138,712

 

 

$

138,635

 

 

$

138,565

 

 

$

140,301

 

 

$

141,545

 

 

$

556,213

 

 

$

570,573

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

274,953

 

 

$

273,435

 

 

$

267,722

 

 

$

265,382

 

 

$

267,774

 

 

$

1,081,492

 

 

$

1,026,495

 

Noninterest income

 

 

42,780

 

 

 

41,238

 

 

 

42,982

 

 

 

41,301

 

 

 

39,837

 

 

 

168,301

 

 

 

165,809

 

Less: net gain (loss) on sale or write-down of assets

 

 

35

 

 

 

3

 

 

 

1,414

 

 

 

(235

)

 

 

584

 

 

 

1,217

 

 

 

2,824

 

Less: net gain on sale or write-up of securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,245

 

Noninterest income excluding net gains and losses on the sale, write-down or write-up of assets and securities

 

 

42,745

 

 

 

41,235

 

 

 

41,568

 

 

 

41,536

 

 

 

39,253

 

 

 

167,084

 

 

 

151,740

 

Total income excluding net gains and losses on the sale, write-down or write-up of assets and securities

 

$

317,698

 

 

$

314,670

 

 

$

309,290

 

 

$

306,918

 

 

$

307,027

 

 

$

1,248,576

 

 

$

1,178,235

 

Efficiency ratio, excluding net gains and losses on the sale, write-down or write-up of assets and securities

 

 

43.66

%

 

 

44.06

%

 

 

44.80

%

 

 

45.71

%

 

 

46.10

%

 

 

44.55

%

 

 

48.43

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of efficiency ratio to efficiency ratio, excluding net gains and losses on the sale, write-down or write-up of assets and securities, merger related expenses and FDIC special assessment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

$

138,712

 

 

$

138,635

 

 

$

138,565

 

 

$

140,301

 

 

$

141,545

 

 

$

556,213

 

 

$

570,573

 

Less: merger related expenses

 

 

268

 

 

 

62

 

 

 

 

 

 

 

 

 

 

 

 

330

 

 

 

4,444

 

Less: FDIC special assessment

 

 

(3,554

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,554

)

 

 

3,554

 

Noninterest expense excluding merger related expenses and FDIC special assessment

 

$

141,998

 

 

$

138,573

 

 

$

138,565

 

 

$

140,301

 

 

$

141,545

 

 

$

559,437

 

 

$

562,575

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

274,953

 

 

$

273,435

 

 

$

267,722

 

 

$

265,382

 

 

$

267,774

 

 

$

1,081,492

 

 

$

1,026,495

 

Noninterest income

 

 

42,780

 

 

 

41,238

 

 

 

42,982

 

 

 

41,301

 

 

 

39,837

 

 

 

168,301

 

 

 

165,809

 

Less: net gain (loss) on sale or write down of assets

 

 

35

 

 

 

3

 

 

 

1,414

 

 

 

(235

)

 

 

584

 

 

 

1,217

 

 

 

2,824

 

Less: net gain on sale or write-up of securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,245

 

Noninterest income excluding net gains and losses on the sale, write-down or write-up of assets and securities

 

 

42,745

 

 

 

41,235

 

 

 

41,568

 

 

 

41,536

 

 

 

39,253

 

 

 

167,084

 

 

 

151,740

 

Total income excluding net gains and losses on the sale, write-down or write-up of assets and securities

 

$

317,698

 

 

$

314,670

 

 

$

309,290

 

 

$

306,918

 

 

$

307,027

 

 

$

1,248,576

 

 

$

1,178,235

 

Efficiency ratio, excluding net gains and losses on the sale, write-down or write-up of assets and securities, merger related expenses and FDIC special assessment

 

 

44.70

%

 

 

44.04

%

 

 

44.80

%

 

 

45.71

%

 

 

46.10

%

 

 

44.81

%

 

 

47.75

%

 

Page 21